BNBCalc.com Investment Analysis Report of 933 Fruit Stand Cir, Vacaville, CA, 95688

3 bed • 2 bath • 8 guests • $700,000

BNB

Calc

Return Metrics

6.83% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.83%

Cap Rate

8.39%

Return on Investment

23.27%

Annual Revenue

$83,298

AirDNA projects $362/night at 63% occupancy ($83,297). Airbtics projects $457/night at 58% occupancy ($96,811). Airbtics predicts this property will perform in the 49% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$39,557	$83,089	$152,902	$237,852
Occupancy	44%	61%	71%	86%
Nightly Rate	$238	$365	$575	$738

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Wine Country Garden View Farmhouse with Fire Pit	$73,919	$229	81%	3	3	10	2	$299	❌	❌	❌	N / Y	⭐️ 5 (79)	Profile
B The Valley Cottage Inn	$40,126	$253	42%	3	1	6	2	$95	❌	❌	❌	N / Y	⭐️ 5 (177)	Profile
C Welcome to All the Comfort of Being Home!	$43,437	$277	40%	3	3	7	1	$165	❌	❌	❌	N / Y	⭐️ 5 (39)	Profile
D Chic Ranch-Style Home on 33-Acre Walnut Ranch	$54,132	$280	49%	3	3	7	2	$279	❌	❌	✅	N / Y	⭐️ 4.8 (36)	Profile
E Classic Napa Victorian close to Downtown Napa	$155,416	$490	86%	3	3	6	2	$295	❌	❌	❌	N / Y	⭐️ 5 (108)	Profile

Operating Expenses

Monthly Expenses

$2,042

Annual Expenses

$24,509

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,394

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$694

Management & Platform Fees

$208

Platform Fee (i.e. Airbnb)

$208

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$3,934

Annual Mortgage & Tax

$47,208

Downpayment

Purchase Price

$700,000

Percent Down

20%

Total Downpayment

$140,000

Total Loan Amount

$560,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$3,357

Property Tax Yearly

0.99%

Property Tax Monthly

$577

Mortgage Insurance (PMI)

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$33,223

Deductible property tax

$6,930

Est. Depreciation Value

$327,835

Profit on this property

$58,789

Your total deduction

$309,199

So, your new taxable income is your previous income minus your total deduction ($150,000 - $309,199)

-$159,199

Your old tax bill

$45,000

Your new tax bill

-$47,760

Estimated tax savings

$92,760

933 Fruit Stand Cir Vacaville, California, 95688

3 bed • 2 bath • 8 guests

Purchase Price

Est. $3,357/mo

Inquire about this property

Contact Agent

$83,298

Annual Revenue

BNBCalc predicts this property will get $457 per night with 58% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

40 Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.83%

Cap Rate

8.39%

Return on Investment

23.27%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$33,223

Deductible property tax

$6,930

Your total deduction

$85,871

Your adjusted annual income

$150,000 - $85,871 = $64,129

Taxes on $64,129 (30%)

$19,239

Your old tax bill

$45,000

Your new tax bill

$19,239

Estimated tax savings

$25,761

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com