Airbnb Investor Score
$9,755
Annual Profit
18.5%
Cap Rate
33.3%
Cash on Cash
$33,365
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $145/night at 63% occupancy.Projected nightly rate is $188/night at 61% occupancy.
Top 51% of comparables
Top 68% 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.
$42,898
Avg annual revenue
61%
Avg occupancy rate
$188
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$65k
$90k
Sign up to see the data on 40 all comparables
$9,755
Profit
Revenue
$33,365
Operating Expenses
$18,017
Operating Income
$15,348
Mortgage & Taxes
$5,592
Profit (Cash Flow)
$9,755
$29,317
Cash Investment
Down Payment
$16,580
Renos & Furnishing
$10,250
Closing Costs
$2,487
Total
$29,317
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
33.27%
Cap Rate
18.51%
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
$3,935
Deductible property tax
$821
Your total deduction
$2,328
Your adjusted annual income
$150,000 - $2,328 = $147,672
Taxes on $147,672 (30%)
$44,302
Your old tax bill
$45,000
Your new tax bill
$44,302
Estimated tax savings
$698
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:
4,560 sqft
Year built:
1910
Size:
1,922 sqft
Type:
SFR
Parking:
-
Heating:
Hot Water
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 10932 Grantwood Ave | 7 | 1 | 1,636 | - | 4,560 | 1911 | $30,000 | - |
| 1340 E 117th St | 4 | 1 | 1,804 | - | 4,650 | 1910 | $0 | - |
| 10907 Drexel Ave | 5 | 1 | 2,008 | - | 7,560 | 1920 | $40,090 | - |
| 10921 Pasadena Ave | 4 | 1 | 1,718 | - | 4,480 | 1920 | $49,090 | - |
| 11202 Primrose Ave | 3 | 1 | 1,186 | - | 4,144 | 1910 | $12,590 | - |
| 10803 Massie Ave | 3 | 1 | 1,400 | - | 4,410 | 1920 | $0 | - |
| 10705 Greenlawn Ave | 3 | 1 | 1,188 | - | 2,720 | 1920 | $19,100 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: -
- Lot size: 4,560 sqft
- Building area: 1,922 sqft
- Garage: No
- Heating: Hot water
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: 2F
- Land Use: Residential
- Parcel Number: 109-17-051
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $14,630
- County Est. Land Value: $4,800
- Assessed Land Value: $1,680
- County Est. Structure Value: $37,000
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 09/09/22 | $61,900 | 100% | Vanto Llc |
| 08/25/22 | $44,500 | 100% | True Pair Llc |
| 07/02/04 | $85,700 | 90% | Douglas S Wahr |
| 03/04/04 | $61,000 | 100% | R C H Development Llc |
| 03/03/04 | $56,667 | 100% | Keybank Na, Society National Bank |
| 05/13/96 | $70,500 | 87% | Felicia Gordon |
| 04/28/95 | $20,000 | 100% | Berkeley Federal Bank & Trust |
Ownership
- Name: Vanto Llc
- Owner Occupied: No
- Owner Mailing Address: 9100 Conoy Windermere Rd # 200, Windermere, FL 34786
- Years Owned: 25
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 100%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No