1028 Westridge St Sw Bondurant, IA, 50035
4 bed • 3 bath • 12 guests
Est. $1,899/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
-$1,397
Annual Profit
6.4%
Cap Rate
-1.4%
Cash on Cash
$44,823
Annual Revenue
BNBCalc predicts this property will get $208 per night with 59% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 51% 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.
$43,762
Avg annual revenue
59%
Avg occupancy rate
$208
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$30k
$45k
$60k
Sign up to see the data on 10 all comparables
-$1,397
Profit
Revenue
$44,823
Operating Expenses
$19,507
Operating Income
$25,316
Mortgage & Taxes
$26,713
Profit (Cash Flow)
-$1,397
$101,830
Cash Investment
Down Payment
$79,200
Renos & Furnishing
$10,750
Closing Costs
$11,880
Total
$101,830
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.37%
Cap Rate
6.39%
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
$18,795
Deductible property tax
$3,920
Your total deduction
$42,112
Your adjusted annual income
$150,000 - $42,112 = $107,888
Taxes on $107,888 (30%)
$32,366
Your old tax bill
$45,000
Your new tax bill
$32,366
Estimated tax savings
$12,634
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:
LAND
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: LAND
- 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: -