100 Cheltenham Rd Newark, DE, 19711
3 bed β’ 1 bath β’ 9 guests
Est. $11/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
$27,874
Annual Profit
1273.8%
Cap Rate
318.3%
Cash on Cash
$47,935
Annual Revenue
BNBCalc predicts this property will get $193 per night with 68% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 31% 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.
$51,550
Avg annual revenue
68%
Avg occupancy rate
$193
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$50k
$85k
$120k
Sign up to see the data on 10 all comparables
$27,875
Profit
Revenue
$47,935
Operating Expenses
$19,912
Operating Income
$28,023
Mortgage & Taxes
$148
Profit (Cash Flow)
$27,875
$8,756
Cash Investment
Down Payment
$440
Renos & Furnishing
$8,250
Closing Costs
$66
Total
$8,756
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
318.34%
Cap Rate
1,273.77%
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
$104
Deductible property tax
$22
Your total deduction
-$26,518
Your adjusted annual income
$150,000 - -$26,518 = $176,518
Taxes on $176,518 (30%)
$52,955
Your old tax bill
$45,000
Your new tax bill
$52,955
Estimated tax savings
-$7,955
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:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- 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: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -