3703 Ottawa Dr3 beds · 3 bathsCash flow
Airbnb Calculator
3703 Ottawa Dr
Camp Connell, CA 952233 beds · 3 bathsSleeps 8
Finding nearby Airbnbs to compare…
- Cash flow
- Estimated revenue
- Cash-on-cash
- Cap rate
Airbnb Calculator
Camp Connell, CA 952233 beds · 3 bathsSleeps 8
Finding nearby Airbnbs to compare…
Camp Connell, CA 952233 beds3 bathsSleeps 8
From 10 nearby AirbnbsEstimated from 10 nearby Airbnbs, typically 1.2 mi awayHow we estimate
Starts to cash-flow at about $378k with 25% down
Chalet AI
Every number below is an assumption you can change. The page updates as you type, and the link keeps your changes.
47% of nights booked at $264
Gross revenue
$43,280 a year
Nearby estimate: 47% · ~172 nights
Nearby estimate: $264
3% Airbnb host fee and 10% management, of revenue
Airbnb host fee
Share of revenue
−$1,298 a year
Property management
Share of revenue. 0% if you self-manage
−$4,328 a year
Property tax, insurance, utilities, maintenance and an STR license
Property tax
Share of price, per year
−$4,641 a year
Insurance
Default: 0.5% of price
−$2,321 a year
Utilities and internet
Default for this size: $450 a month
−$5,400 a year
Maintenance
Share of price, per year
−$4,641 a year
HOA
$0 a year
STR license and permits
−$200 a year
25% down at 7% over 30 years
Down payment
$116,025 of the price
Interest rate
Default: 7%
Loan term
Mortgage payment
$2,316 a month on a $348,075 loan
−$27,789 a year
Cash flow
-17%−$611 a month
Paid once: down payment, closing costs and furnishing
Down payment
$116,025 a year
Closing costs
Share of price
$4,641 a year
Furnishing and setup
$20,000 a year
That's the middle half of the 10 Airbnbs this estimate comes from, typically 1.2 miles away. Revenue and occupancy are Chalet's estimates from each listing's observed bookings.
−$36k cash flow, +$31k tax saving, −$30k tax on it at the sale, +$88k from the sale, once your cash to close is back.
Over 5 years, then a sale. Assumes the home gains 5% a year, revenue grows 1.5% a year, owning costs grow 3% a year, and 6% selling costs. Before tax on the gain from the sale. A projection, not a promise.
The building is $301,665 of the price (65%; the rest is land, which isn't depreciated). A study typically reclassifies 30% of the building into shorter-lived parts, deducted at a 100% bonus rate: $90,500. The remaining building is depreciated over 39 years, $5,189 in year one. When you sell, that depreciation is taxed back (recapture): the reclassified part at your rate, the rest at up to 25%, about $30,257 in year 5. Only the year-one saving and its recapture are counted above, and only if you materially participate. An estimate, not tax advice: the real figure depends on a cost segregation study and your situation, so check with a CPA.
Keep this analysis of 3703 Ottawa Dr, with your changes.
Disclaimer. This page and the data presented are for informational purposes only. The information provided should not be construed as financial, legal, or investment advice. Market conditions can change rapidly, and past performance does not guarantee future results. Always consult with qualified professionals before making investment decisions.
Zestimate® provided as is via the Zillow Zestimate API. © Zillow, Inc., 2006–2026. Use is subject to Terms of Use.
