4622 Risstay Way
Shasta Lake, CA 96019
$459,900
3 bd · 2 ba · 1,726 sqft · Listed 1d ago
View on Realtor.com →Year built
2017
Sqft
1,726
Lot sqft
7,841
HOA / mo
$23
Furnished
No
List date
2026-10-01T15:34:02.000000Z
Revenue
Annual revenue
$51,179
ADR
$223
Occupancy
63%
Cleaning fees (12 mo)
$8,690
Confidence
Low (—), 4 comps
Comp revenue range (p25 / median / p75)
| Listing | Size | Revenue (12 mo) | ADR | Occ ≈ | Rating | Distance | Links |
|---|---|---|---|---|---|---|---|
 Shasta House House | 3 bd · 2 ba · sleeps 6 | $45,043 | $189 | 65% | 5★ (86) | 0.3 mi | Airbnb |
 White retreat-close to I5- Petfriendly near Bethel House | 3 bd · 2 ba · sleeps 8 | $51,172 | $175 | 80% | 4.8★ (81) | 1.0 mi | AirbnbVrboBooking |
 Beautiful Country House. House | 3 bd · 2 ba · sleeps 8 | $57,981 | $289 | 55% | 4.9★ (148) | 1.7 mi | AirbnbVrbo |
 *Family friendly *Hot Tub *2200 sq ft *2 acres House | 3 bd · 2 ba · sleeps 9 | $56,514 | $266 | 58% | 4.7★ (128) | 1.8 mi | AirbnbVrbo |
Revenue and nightly rate (ADR) are trailing-12-month figures per listing. Occupancy is estimated as revenue ÷ ADR ÷ 365 and can read high when revenue includes cleaning fees.
Cash flow calculator
Rate 8.03% = 7.28% Freddie Mac 30-yr avg (Oct 1) + 0.75% investor premium
Est. revenue
$51,179
NOI
$24,624
Cash flow /mo
-$486
Cash needed
$152,871
Cash-on-cash
-3.8%
ROE (yr 1)
7.1%
Cap rate
5.4%
DSCR
0.81
Year-1 write-off
$90,167
Year-1 tax shield @ 32%
$28,853
Year-1 return on equity
- Cash flow (annual)-$5,834
- Principal paydown$2,864
- Appreciation at%$13,797
Tax savings aren't counted. Turn on “Count tax savings in returns” above if you can use the losses.
Opex, cash-needed & tax-savings breakdown
Annual operating expenses
- Management (20% of revenue)$10,236
- Platform fees (3% of revenue)$1,535
- Maintenance / capex (5% of revenue)$2,559
- Utilities & supplies$4,200
- HOA$276
- Property tax$5,749
- Insurance (STR-rated)$2,690
Cash needed to close
- Down payment (25%)$114,975
- Closing costs (4.0%)$18,396
- Furnishing (bought new)$19,500
Tax savings if the STR loophole applies
- Tax shield @ 32%$28,853
Property tax, insurance rate and the land/building split come from this listing's county tax record; other assumptions match the daily feed (see tasks/plan.md).
The write-off comes from the cost segregation estimate below. Not tax advice.
Cost segregation estimate
An estimate from the listing: every part of the home is priced from national construction costs, less wear for age, and the price (less land) is spread over the parts in proportion. The headline is what a typical cost seg study would claim for this property. The answers below are optional refinements.
Depreciable basis
$378,000
Short-life (5/15-yr)
$70,000 · 19%
Year-1 deduction
$90,000
Year-1 tax shield @ 32%
$29,000
Land 18% (county tax record, assessed value split) · building $308,000 over 39 years · new furniture $20,000
Based on: 1,726 sq ft, built 2017, 3 bd / 2 ba, unfurnished, listing features (flooring types).
Try the cost segregation calculator on any property →
IRS-guide safe-harbor floor: $67,000 in year 1 (13% short-life, $22,000 tax shield), the conservative amount following the IRS audit guide's residential classification table.
- $9,400
Kitchen cabinetsdefault
$9,600 new × 64% good × 1.53 allocation
- $7,700
Kitchen countertopsdefault
$7,800 new × 64% good × 1.53 allocation
- $3,000
Decorative trimdefault
$3,000 new × 64% good × 1.53 allocation
- $200
Mirrorsdefault
$300 new × 40% good × 1.53 allocation
- $1,200
Shelvingdefault
$1,200 new × 64% good × 1.53 allocation
- $2,600
Window coverings (17)default
$4,300 new × 40% good × 1.53 allocation
- $6,800
Carpet, vinyl & laminate (100% of floors)listing
$11,100 new × 40% good × 1.53 allocation
- $9,300
Kitchen & laundry equipment plumbingdefault
$7,500 new × 82% good × 1.53 allocation
- $5,700
Kitchen, laundry & data equipment electricaldefault
$4,500 new × 82% good × 1.53 allocation
- $5,000
Appliances (range, microwave, dishwasher, disposal, refrigerator, washer, dryer)default
$8,100 new × 40% good × 1.53 allocation
- $19,500
Furniture bought newlisting
$19,500 new × 100% good · bought separately
- $8,400
Paving: driveway & walks (paved)default
$8,600 new × 64% good × 1.53 allocation
- $8,100
Landscaping (typical)default
$8,300 new × 64% good × 1.53 allocation
- $1,700
Patiosdefault
$1,700 new × 64% good × 1.53 allocation
- $1,400
Decks & porches (attached)default
$1,700 new × 55% good × 1.53 allocation
- $243,100
Structure: foundation, framing, walls, windows, doors, roof, interior finishesdefault
$187,100 new × 85% good × 1.53 allocation
- $24,300
Building plumbing & fixturesdefault
$19,400 new × 82% good × 1.53 allocation
- $24,000
Building electrical & lightingdefault
$19,200 new × 82% good × 1.53 allocation
- $16,300
HVACdefault
$19,400 new × 55% good × 1.53 allocation
About the property
Depreciation schedule: typical cost seg study
| Year | 5-yr | 15-yr | Building | Total |
|---|---|---|---|---|
| 1 | $70,200 | $19,600 | $300 | $90,200 |
| 2 | $0 | $0 | $7,900 | $7,900 |
| 3 | $0 | $0 | $7,900 | $7,900 |
| 4 | $0 | $0 | $7,900 | $7,900 |
| 5 | $0 | $0 | $7,900 | $7,900 |
| 6+ | $0 | $0 | $275,900 | $275,900 |
| Total | $70,200 | $19,600 | $307,800 | $397,600 |
Model-based estimate, not an engineered cost segregation study. The IRS doesn’t approve studies; get a professional study before filing. Using these losses against W-2 income needs the short-term rental exception (average stay ≤7 days + material participation). The 39-year building life applies because stays average under 30 days, a separate test (27.5 years for a long-term rental). Federal only: California, Georgia and Wisconsin disallow bonus depreciation, Ohio adds back 5/6 of it, and Tennessee has no personal income tax. Not tax advice.
Market note
Rules differ by jurisdiction. City of Redding caps whole-home vacation rentals at 400 with a 600 ft spacing rule (300 ft with a physical buffer), and its permit is NOT transferable to a new owner. Shasta Lake city and unincorporated Shasta County allow permitted rentals with no cap found, but permits also do not transfer on sale. Lodging tax ~10% plus a 2% tourism assessment in Redding. Verify parcel eligibility with the city or county before you buy.