$93,236
Annual Revenue
BNBCalc predicts this property will get $459 per night with 67% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 54% of comparables
Top 68% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$117,941
Avg annual revenue
67%
Avg occupancy rate
$459
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$50k
$100k
$150k
$200k
Sign up to see the data on 15 all comparables
$40,655
Profit
Revenue
$93,236
Operating Expenses
$25,801
Operating Income
$67,435
Mortgage & Taxes
$26,780
Profit (Cash Flow)
$40,655
$102,185
Cash Investment
Down Payment
$79,400
Renos & Furnishing
$10,875
Closing Costs
$11,910
Total
$102,185
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
39.78%
Cap Rate
16.98%
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
$18,842
Deductible property tax
$3,930
Your total deduction
-$10,349
Your adjusted annual income
$150,000 - -$10,349 = $160,349
Taxes on $160,349 (30%)
$48,105
Your old tax bill
$45,000
Your new tax bill
$48,105
Estimated tax savings
-$3,105
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:
21,344 sqft
Year built:
1955
Size:
1,221 sqft
Type:
SFR
Parking:
-
Heating:
FLOOR/WALL FURNACE
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1184 Colfax Ct | 3 | 3 | 1,954 | - | 8,712 | 1993 | $766,000 | 52 |
| 3087 Morningdale Dr | 3 | 3 | 1,464 | - | 10,019 | 2000 | $544,000 | 59 |
| 2899 Woodland Park Dr | 4 | 4 | 2,024 | - | 4,792 | 2005 | $600,000 | 40 |
| 3584 Billings St | 2 | 3 | 1,424 | - | 3,920 | 2003 | $500,000 | - |
| 1183 Old Ivy Way | 3 | 2 | 1,377 | - | 9,148 | 1993 | $645,000 | 33 |
| 1169 Highway 41 | 4 | 3 | 3,675 | - | 49,223 | 1968 | $975,000 | - |
| 1171 Dingle Rd | 3 | 3 | 2,182 | - | 1,742 | 2007 | $535,000 | 19 |
| 1197 Sharpestowne Ct | 3 | 3 | 2,636 | - | 6,970 | 2017 | $822,500 | 47 |
| 2944 Bluff Ln | 3 | 3 | 4,652 | - | 206,910 | 1992 | $1,600,000 | - |
| 1249 Chrismill Ln | 3 | 3 | 2,630 | - | 11,761 | 1994 | $951,000 | 39 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 21,344 sqft
- Building area: 1,221 sqft
- Garage: No
- Heating: Floor/wall furnace
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 578-00-00-089
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $4,200
- County Est. Land Value: $66,704
- Assessed Land Value: -
- County Est. Structure Value: $76,100
Market Estimate: $578,342
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/13/06 | $165,000 | 100% | Anthony Gause, Cherise Gause |
| Invalid Date | $0 | 0% | Rebecca Kinlaw |
Ownership
- Name: Anthony Gause
- Owner Occupied: No
- Owner Mailing Address: 13271 Sw 45th Dr, Miramar, Fl 33027
- Years Owned: 217
- Home Equity: $173,900
- Mortgage Balance Remaining: $132,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No