$97,403
Annual Revenue
BNBCalc predicts this property will get $371 per night with 71% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.
Top 76% of comparables
Top 21% 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.
$97,560
Avg annual revenue
71%
Avg occupancy rate
$371
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$110k
$185k
$270k
Sign up to see the data on 40 all comparables
$20,738
Profit
Revenue
$97,403
Operating Expenses
$26,342
Operating Income
$71,061
Mortgage & Taxes
$50,323
Profit (Cash Flow)
$20,738
$182,080
Cash Investment
Down Payment
$149,200
Renos & Furnishing
$10,500
Closing Costs
$22,380
Total
$182,080
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.38%
Cap Rate
9.52%
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
$35,406
Deductible property tax
$7,385
Your total deduction
$70,903
Your adjusted annual income
$150,000 - $70,903 = $79,097
Taxes on $79,097 (30%)
$23,729
Your old tax bill
$45,000
Your new tax bill
$23,729
Estimated tax savings
$21,271
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:
10,106 sqft
Year built:
1985
Size:
3,086 sqft
Type:
SFR
Parking:
2
Heating:
CENTRAL
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 8008 2nd Ave W | 4 | 5 | 4,792 | - | 12,150 | 1974 | $1,275,000 | - |
| 7907 11th Ave Nw | 3 | 2 | 2,107 | - | 11,369 | 1982 | $805,000 | 45 |
| 907 Cimarron Cir | 4 | 4 | 3,760 | - | 19,646 | 1985 | $925,000 | 262 |
| 7516 4th Avenue Dr Nw | 4 | 2 | 1,704 | - | 8,059 | 1985 | $400,000 | - |
| 1108 78th St Nw | 3 | 2 | 1,241 | - | 10,030 | 1981 | $145,000 | 24 |
| 1116 77th Street Ct Nw | 3 | 2 | 1,703 | - | 10,010 | 1983 | $0 | - |
| 1208 78th St Nw | 3 | 2 | 1,976 | - | 12,525 | 1980 | $485,000 | 39 |
| 1108 76th St Nw | 3 | 2 | 1,570 | - | 10,030 | 1978 | $795,000 | 216 |
| 7408 6th Ave Nw | 3 | 2 | 1,809 | - | 14,560 | 1980 | $375,000 | - |
| 1216 67th St Nw | 3 | 2 | 1,517 | - | 14,352 | 1958 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 10,106 sqft
- Building area: 3,086 sqft
- Garage: Yes
- Heating: Central
- Pool: Yes
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RSF-4.5
- Land Use: Residential
- Parcel Number: 30342.0420-0
- Flood Zone: Yes, Zone 0.2
Tax Info
- Year Assessed: 2022
- Assessed Value: $292,673
- County Est. Land Value: $86,700
- Assessed Land Value: -
- County Est. Structure Value: $470,377
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 07/09/19 | $379,900 | 85% | Lucas R Haney, Megan C Haney |
| 09/30/16 | $364,900 | 0% | Steven A Rennhack, Linda L Rennhack |
| 01/29/16 | $264,200 | 123% | J & K Investments Llc |
| 04/07/08 | $280,000 | 95% | Edmund S Martin, Martha C Martin |
| 02/25/08 | $0 | 0% | Tansill Joseph E Living Trust |
| 06/12/07 | $0 | 0% | Tansill Joseph E Living Trust |
| 07/03/07 | $0 | 0% | Tansill Joseph E Living Trust |
| 07/13/07 | $0 | 0% | Tansill Joseph E Living Trust |
| 07/11/07 | $0 | 0% | Tansill Joseph E Living Trust |
| 07/10/07 | $0 | 0% | Tansill Joseph E Living Trust |
Ownership
- Name: Lucas R Haney
- Owner Occupied: Yes
- Owner Mailing Address: 1111 79th St Nw, Bradenton, Fl 34209
- Years Owned: 61
- Home Equity: $385,285
- Mortgage Balance Remaining: $322,915
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Ida M. Stewart Elementary School with 7/10 star rating
- Middle School: Martha B. King Middle School with 4/10 star rating
- High School: Manatee High School with 5/10 star rating