BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1893 Taormina Ct

3 bed • 3 bath • 9 guests • $600,900

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$56,540

Profit (Cash Flow)

-$5,025

Cap Rate

5.9%

Annual Revenue

$56,540

AirDNA projects $258/night at 60% occupancy ($56,539). Airbtics projects $228/night at 58% occupancy ($48,299). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, $258 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue$32,698$45,781$67,825$90,689
Occupancy51%60%68%77%
Nightly Rate$168$197$256$302

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Amazing 3 BD Condo Near UC Riverside
$34,544
$156
51%
321$175❌❌❌N / Y⭐️ 4.8 (79)
Golden's Pool Home |Jacuzzi|Game Room|BBQs|Arcades
$72,182
$236
77%
321$180✅✅❌Y / Y⭐️ 4.8 (66)
Cute and quaint home downtown
$44,098
$151
74%
322$150❌❌❌Y / Y⭐️ 4.6 (61)
Beautiful 3 BR Condo-UC Riverside-Walking Distance
$44,492
$199
54%
321$175❌❌❌N / Y⭐️ 4.7 (73)
Modern and Cozy House
$49,705
$178
71%
321$150❌❌❌Y / Y⭐️ 4.8 (51)
POOL + Comfy 3BR House + BBQ PATIO+Games!
$66,716
$301
55%
322$175✅❌❌Y / Y⭐️ 5 (82)
The Red Door Bungalow
$53,726
$180
77%
322$130❌❌❌Y / Y⭐️ 4.9 (67)
Large, Clean, House, Big Yard, Dogs ok, LOOK!
$61,420
$220
74%
323$125✅❌✅Y / Y⭐️ 5 (211)
Walk to Downtown: Flexible CheckIn/Out
$48,524
$242
51%
321$175❌❌✅Y / Y⭐️ 5 (32)
Family-friendly Pool Home| Firepit | Game Room
$65,669
$275
60%
322$250✅❌❌Y / Y⭐️ 4.9 (68)
Downtown Pool&SPA: Sleeps 14! Billiards & Arcades!
$115,701
$438
67%
323$275✅✅❌Y / Y⭐️ 4.9 (51)
Riverside House w/ Yard ~ 1 Mi to Downtown!
$71,386
$316
56%
322$186❌❌✅Y / Y⭐️ 4.8 (30)
BOHO Retreat Downtown Riverside!
$45,976
$197
56%
322$300❌❌✅Y / Y⭐️ 5 (30)
Cute 3BR CondoNear UC Riverside-Close to Downtown
$46,970
$177
66%
321$175❌❌❌N / Y⭐️ 4.7 (95)
Wanderlust Home (65” Smart TV & All King Beds)
$55,266
$177
80%
311$135❌❌❌Y / Y⭐️ 4.8 (93)
Private Mid Century Modern Pool/View Restored Home
$50,198
$286
47%
324$130✅❌❌Y / Y⭐️ 5 (78)
Enjoy Beautiful Cozy Home in Riverside
$41,029
$274
35%
322$250❌❌✅Y / Y⭐️ 4.9 (13)
Small Parties Welcomed!
$45,190
$239
48%
312$180❌❌✅Y / Y⭐️ 4.5 (11)
Safe Pet& Family Friendly*King Beds*Fast WIFI*3B2B
$67,615
$311
58%
3210$350❌❌✅Y / Y⭐️ 5 (13)
Downtown Riverside Boho Sanctuary
$37,385
$151
62%
312$285❌❌✅N / N⭐️ 4.9 (13)
Gorgeous, Wood style, 1910home
$36,978
$174
56%
317$290❌✅❌Y / Y⭐️ 2.5 (2)
Spacious 2+ Bedroom Riverside near UCR & Hospitals
$17,753
$157
25%
323$220❌❌❌Y / N⭐️ 0 (0)
Mid Century Hilltop Getaway (Upstairs House Only)
$62,893
$716
24%
331$0✅❌❌Y / N⭐️ 4.8 (5)
Beautiful home Downtown Riverside and Mission Inn
$39,988
$197
51%
321$130❌❌❌Y / Y⭐️ 4.8 (22)
Orange Street Cozy Home
$40,537
$142
78%
3230$250❌❌❌Y / Y⭐️ 5 (5)
Spacious Home | 3BR | Large Yard | Near DTR
$76,136
$245
84%
3210$315❌❌✅Y / Y⭐️ 4.8 (62)
The Highcliff of Riverside
$40,845
$186
60%
322$0❌❌✅Y / Y⭐️ 5 (8)
Cabin in the woods ... Nature is callings…
$16,271
$250
17%
322$150❌❌❌Y / Y⭐️ 4.6 (24)
Cozy Home In Riverside
$57,727
$244
64%
3230$300❌❌✅Y / Y⭐️ 4.8 (7)
Colonial Historical Home
$43,462
$175
65%
322$180❌❌✅Y / Y⭐️ 5 (7)
Downtown Entertainers Dream!
$42,062
$169
68%
311$0❌❌❌Y / N⭐️ 4.5 (2)
Downtown Riverside The Magnolia House 1921 Boho
$45,007
$150
74%
312$289❌❌✅N / N⭐️ 4.8 (6)
Comfortable Getaway/Family Fun/Business Executive
$68,845
$285
66%
3230$215❌❌✅Y / Y⭐️ 4.6 (15)
Happy House!
$51,338
$211
64%
332$230✅❌❌Y / Y⭐️ 5 (58)
Charming Dwntwn Getaway w/ Arcade & AC
$35,275
$158
61%
323$0❌❌✅Y / Y⭐️ 4.8 (7)
Cozy, Private &Safe 3Bed Home - 2 min from DTR&UCR
$37,786
$178
58%
311$0❌❌❌Y / Y⭐️ 4.9 (9)
Business Executive/Home Comforts
$47,748
$301
42%
3210$255❌❌✅Y / Y⭐️ 5 (5)
Gorgeous ,1910 Craft-men historic home
$21,532
$159
37%
3128$275❌✅✅Y / Y⭐️ 5 (1)
Cozy Oasis Riverside Full Home 6 Beds
$67,588
$166
89%
3220$240❌❌✅Y / Y⭐️ 4.8 (21)
Newly-built 3BR home with full kitchen
$23,676
$154
42%
312$0❌❌❌Y / Y⭐️ 3 (3)

Return Metrics

-3.41% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$5,025-$10,050-$15,075-$20,100-$25,126-$50,252-$150,756
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$5,903$12,170$18,824$25,889$33,389$78,425$480,720
Down Payment$120,180$120,180$120,180$120,180$120,180$120,180$120,180
Property Appreciation$18,027$36,594$55,719$75,418$95,707$206,659$857,642
Total Return$139,085$158,895$179,648$201,386$224,150$355,013$1,307,785

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-3.41%

Cap Rate

5.9%

Return on Investment

12.86%

property-location

1893 Taormina Ct Riverside, California, 92507-2388

3 bed • 3 bath • 9 guests

Est. $2,882/mo

Agent

Inquire about this property

Contact

test at Test

$600,900

Zestimate

Riverside

Guide

Zoning

Market

Guide


Laws


Market Data

$56,540

Annual Revenue

BNBCalc predicts this property will get $228 per night with 58% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Top 51% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$49,780

Avg annual revenue

58%

Avg occupancy rate

$228

Avg nightly rate


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$50k

$80k

$115k

Sign up to see the data on 40 all comparables

-$5,025

Profit

Revenue

$56,540

Operating Expenses

$21,030

Operating Income

$35,510

Mortgage & Taxes

$40,535

Profit (Cash Flow)

-$5,025

$146,957

Cash Investment

Down Payment

$120,180

Renos & Furnishing

$8,750

Closing Costs

$18,027

Total

$146,957

DSCR Ratio

Weak

0.88

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-3.41%

Cap Rate

5.9%

Profit (Cummulative)

-$5,025

$5,903

$8,750

$18,027

$0

Total Gain

$18,905

STR 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

$28,519

Deductible property tax

$5,949

Your total deduction

$76,071

Your adjusted annual income

$150,000 - $76,071 = $73,929


Taxes on $73,929 (30%)

$22,179

Your old tax bill

$45,000

Your new tax bill

$22,179


Estimated tax savings

$22,821

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:

3,920 sqft

Year built:

2007

Size:

2,095 sqft

Type:

SFR

Parking:

2

Heating:

CENTRAL

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: Single Family Residence
  • Stories: 2
  • Lot size: 3,920 sqft
  • Building area: 2,095 sqft
  • Garage: Yes
  • Heating: Central
  • Pool: No
  • Fireplaces: 1
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 210-220-017
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $402,460
  • County Est. Land Value: -
  • Assessed Land Value: $76,554
  • County Est. Structure Value: -
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
05/15/18$368,0000%Alavandy Investment Llc
05/16/16$304,00097%Emily A Oberg
02/03/09$175,00098%Cassandra J Owen
08/06/08$215,1000%Citigroup Mtg Loan 2007-Fs1
03/29/07$379,000100%Ricardo Mendez

Ownership

  • Name: Alavandy Investment Llc
  • Owner Occupied: No
  • Owner Mailing Address: 1590 Oakland Rd Ste B100, San Jose, Ca 95131
  • Years Owned: 74
  • Home Equity: -
  • Mortgage Balance Remaining: $0
  • Financed amount: 100%
  • Owner Type: Investor
  • Lien: No
  • Inherited: No
  • Foreclosure: No