$112,532
Annual Revenue
Projected nightly rate is $474/night at 65% occupancy.
Top 101% of comparables
Top 101% of comparables
$39,703
Profit
Revenue
$112,532
Operating Expenses
$26,029
Operating Income
$86,503
Net Effective Rent
$46,800
Profit (Cash Flow)
$39,703
$14,500
Cash Investment
Renos & Furnishing
$10,500
Setup Costs
$4,000
Total
$14,500
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
273.81%
Payback Period Days
133
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
1,960 sqft
Year built:
1944
Size:
1,280 sqft
Type:
SFR
Parking:
-
Heating:
FORCED AIR
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 1,960 sqft
- Building area: 1,280 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: NR3
- Land Use: Residential
- Parcel Number: 982870-1212
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $706,000
- County Est. Land Value: $316,000
- Assessed Land Value: $316,000
- County Est. Structure Value: $390,000
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 01/20/09 | $328,000 | 98% | Alireza Namvar-Sephidan |
| 11/12/04 | $275,000 | 80% | Andrew Daday |
Ownership
- Name: Alireza Namvar Sephidan
- Owner Occupied: Yes
- Owner Mailing Address: 115 29th Ave E, Seattle, Wa 98112
- Years Owned: 170
- Home Equity: $508,241
- Mortgage Balance Remaining: $322,059
- Financed amount: 80%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No