$41,112
Annual Revenue
BNBCalc predicts this property will get $213 per night with 61% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 58% of comparables
Top 41% 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.
$50,595
Avg annual revenue
61%
Avg occupancy rate
$213
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$50k
$80k
$115k
Sign up to see the data on 40 all comparables
$3,422
Profit
Revenue
$41,112
Operating Expenses
$19,025
Operating Income
$22,087
Mortgage & Taxes
$18,665
Profit (Cash Flow)
$3,422
$71,891
Cash Investment
Down Payment
$55,340
Renos & Furnishing
$8,250
Closing Costs
$8,301
Total
$71,891
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.76%
Cap Rate
7.98%
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
$13,132
Deductible property tax
$2,739
Your total deduction
$24,697
Your adjusted annual income
$150,000 - $24,697 = $125,303
Taxes on $125,303 (30%)
$37,591
Your old tax bill
$45,000
Your new tax bill
$37,591
Estimated tax savings
$7,409
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:
6,098 sqft
Year built:
1945
Size:
2,400 sqft
Type:
SFR
Parking:
-
Heating:
CENTRAL
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1012 E Old Hickory Blvd | 3 | 1 | 896 | - | 8,712 | 1945 | $275,000 | 48 |
| 841 Neelys Bend Rd | 3 | 2 | 1,084 | - | 14,375 | 1990 | $330,000 | 80 |
| 813 Seashell Cv | 3 | 3 | 1,438 | - | 4,792 | 1998 | $355,000 | 45 |
| 135 Rio Vista Dr | 3 | 2 | 1,280 | - | 43,996 | 1958 | $418,000 | 18 |
| 114 Archwood Dr | 3 | 2 | 1,502 | - | 48,352 | 1950 | $370,000 | 52 |
| 226 May Dr | 3 | 1 | 1,125 | - | 8,712 | 1971 | $335,000 | - |
| 544 Singer Dr | 3 | 1 | 1,100 | - | 8,712 | 1972 | $180,000 | - |
| 623 Cheryl Ave | 2 | 1 | 768 | - | 7,405 | 1948 | $120,000 | - |
| 256 Warrior Rd | 3 | 2 | 1,398 | - | 10,019 | 1979 | $209,900 | 35 |
| 1040 Cheyenne Blvd | 3 | 2 | 1,339 | - | 8,276 | 1976 | $301,000 | 34 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 6,098 sqft
- Building area: 2,400 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: OR20
- Land Use: Residential
- Parcel Number: 043-15-0-156-00
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $29,900
- County Est. Land Value: $36,600
- Assessed Land Value: $9,150
- County Est. Structure Value: $83,000
Market Estimate: $419,611
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 01/29/21 | $86,920 | 0% | Jonathan Cunningham, Bethany Cunningham |
| 12/01/09 | $61,500 | 0% | William R Towns |
| 03/26/09 | $19,000 | 0% | Billie Byrd |
| 07/22/08 | $49,884 | 0% | Countrywide Hm Lns Inc |
| Invalid Date | $54,900 | 89% | Danny Dean |
| Invalid Date | $0 | 0% | Ralph D Bowen |
| Invalid Date | $25,000 | 0% | Ralph D Bowen |
Ownership
- Name: Jonathan Cunningham
- Owner Occupied: No
- Owner Mailing Address: 1676 Stonewater Dr, Hermitage, Tn 37076
- Years Owned: 41
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No