936 W Foothill Blvd Azusa, CA, 91702
2 bed β’ 1 bath β’ 6 guests
Est. $10/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
$18,546
Annual Profit
936.4%
Cap Rate
276.4%
Cash on Cash
$37,196
Annual Revenue
BNBCalc predicts this property will get $152 per night with 67% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 41% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$38,687
Avg annual revenue
67%
Avg occupancy rate
$152
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$30k
$45k
$60k
Sign up to see the data on 10 all comparables
$18,546
Profit
Revenue
$37,196
Operating Expenses
$18,516
Operating Income
$18,681
Mortgage & Taxes
$135
Profit (Cash Flow)
$18,546
$6,709
Cash Investment
Down Payment
$399
Renos & Furnishing
$6,250
Closing Costs
$60
Total
$6,709
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
276.44%
Cap Rate
936.38%
STR Tax Calculator (USA)
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
$95
Deductible property tax
$20
Your total deduction
-$17,486
Your adjusted annual income
$150,000 - -$17,486 = $167,486
Taxes on $167,486 (30%)
$50,246
Your old tax bill
$45,000
Your new tax bill
$50,246
Estimated tax savings
-$5,246
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
-
Year built:
-
Size:
-
Type:
OTHER
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: OTHER
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -