$67,724
Annual Revenue
BNBCalc predicts this property will get $254 per night with 73% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.
Top 53% of comparables
Top 26% 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.
$70,992
Avg annual revenue
73%
Avg occupancy rate
$254
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$70k
$115k
$160k
Sign up to see the data on 40 all comparables
$9,771
Profit
Revenue
$67,724
Operating Expenses
$22,484
Operating Income
$45,239
Mortgage & Taxes
$35,469
Profit (Cash Flow)
$9,771
$127,309
Cash Investment
Down Payment
$105,160
Renos & Furnishing
$6,375
Closing Costs
$15,774
Total
$127,309
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.67%
Cap Rate
8.6%
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
$24,955
Deductible property tax
$5,205
Your total deduction
$43,199
Your adjusted annual income
$150,000 - $43,199 = $106,801
Taxes on $106,801 (30%)
$32,040
Your old tax bill
$45,000
Your new tax bill
$32,040
Estimated tax savings
$12,960
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:
8,276 sqft
Year built:
1975
Size:
786 sqft
Type:
SFR
Parking:
-
Heating:
Electric
Sold Comparables
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 8,276 sqft
- Building area: 786 sqft
- Garage: No
- Heating: Electric
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 011030032000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $241,100
- County Est. Land Value: $58,700
- Assessed Land Value: $58,700
- County Est. Structure Value: $182,400
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/04/24 | $301,124 | 97% | Big Foot Cabins Llc |
| 12/09/19 | $0 | 0% | John Rouwenhorst |
| 11/26/19 | $165,000 | 90% | John Rouwenhorst |
Ownership
- Name: Big Foot Cabins Llc
- Owner Occupied: No
- Owner Mailing Address: AK 99577
- Years Owned: 6
- Home Equity: $72,000
- Mortgage Balance Remaining: $295,000
- Financed amount: 90%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No