$85,445
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $396/night at 54% occupancy.Projected nightly rate is $321/night at 61% occupancy.
Top 61% of comparables
Top 11% 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.
$72,526
Avg annual revenue
61%
Avg occupancy rate
$321
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$60k
$90k
$120k
Sign up to see the data on 10 all comparables
$15,279
Profit
Revenue
$85,445
Operating Expenses
$24,788
Operating Income
$60,657
Mortgage & Taxes
$45,378
Profit (Cash Flow)
$15,279
$162,971
Cash Investment
Down Payment
$134,540
Renos & Furnishing
$8,250
Closing Costs
$20,181
Total
$162,971
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.37%
Cap Rate
9.01%
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
$31,927
Deductible property tax
$6,660
Your total deduction
$52,503
Your adjusted annual income
$150,000 - $52,503 = $97,497
Taxes on $97,497 (30%)
$29,249
Your old tax bill
$45,000
Your new tax bill
$29,249
Estimated tax savings
$15,751
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:
6,708 sqft
Year built:
1927
Size:
1,728 sqft
Type:
SFR
Parking:
1
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 507 Berkley Ave | 3 | 2 | 1,296 | - | 6,621 | 1927 | $620,000 | 6 |
| 719 Hutchins Ave | 2 | 2 | 1,213 | - | 5,881 | 1948 | $657,500 | 31 |
| 812 Pauline Blvd | 3 | 2 | 1,386 | - | 6,795 | 1920 | $375,000 | 23 |
| 912 Hutchins Ave | 3 | 2 | 1,321 | - | 6,752 | 1939 | $468,000 | 14 |
| 1212 Prescott Ave | 2 | 1 | 741 | - | 6,621 | 1940 | $350,000 | 25 |
| 524 Pauline Blvd | 3 | 3 | 1,900 | - | 6,621 | 1926 | $675,000 | 80 |
| 1131 S 7th St | 2 | 1 | 772 | - | 6,708 | 1940 | $260,000 | - |
| 1128 S 7th St | 3 | 1 | 1,296 | - | 6,621 | 1930 | $570,000 | 31 |
| 407 Pauline Blvd | 3 | 2 | 2,288 | - | 9,191 | 1927 | $370,000 | 501 |
| 1206 Franklin Blvd | 3 | 1 | 960 | - | 7,362 | 1923 | $380,000 | 2 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 6,708 sqft
- Building area: 1,728 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R1D
- Land Use: Residential
- Parcel Number: 09-09-32-216-022
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2022
- Assessed Value: $238,700
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $572,845
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 03/02/16 | $0 | 0% | Kj Tr Trust |
| 12/28/15 | $300,000 | 90% | Juan L Marquez, Kelly Speth |
| 07/01/13 | $0 | 0% | Bethany Rocker |
| Invalid Date | $177,500 | 87% | Nicholas E Else, Bethany Else |
| Invalid Date | $142,500 | 0% | Joyn L Wessinger, Lelahni L Wessinger |
| Invalid Date | $0 | 0% | Nicholas E Else, Bethany Else |
Ownership
- Name: Kj Tr Trust
- Owner Occupied: No
- Owner Mailing Address: 1137 S 7th St, Ann Arbor, Mi 48103
- Years Owned: 100
- Home Equity: -
- Mortgage Balance Remaining: $270,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No