115 Cable Ave Salisbury, Massachusetts, 01952-2802
1 bed • 1 bath • 3 guests
Est. $3,847/mo
This property is for sale!
Contact Agent
$47,935
Annual Revenue
BNBCalc predicts this property will get $201 per night with 67% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 38% of comparables
Top 46% 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.
$49,662
Avg annual revenue
67%
Avg occupancy rate
$201
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$65k
$85k
Sign up to see the data on 40 all comparables
-$26,077
Profit
Revenue
$47,935
Operating Expenses
$19,912
Operating Income
$28,023
Mortgage & Taxes
$54,100
Profit (Cash Flow)
-$26,077
$188,710
Cash Investment
Down Payment
$160,400
Renos & Furnishing
$4,250
Closing Costs
$24,060
Total
$188,710
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-13.81%
Cap Rate
3.49%
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
$38,064
Deductible property tax
$7,940
Your total deduction
$106,117
Your adjusted annual income
$150,000 - $106,117 = $43,883
Taxes on $43,883 (30%)
$13,165
Your old tax bill
$45,000
Your new tax bill
$13,165
Estimated tax savings
$31,835
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:
1,642 sqft
Year built:
1930
Size:
1,090 sqft
Type:
SFR
Parking:
-
Heating:
Forced Air Unit
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 117 Cable Ave | 2 | 1 | 1,336 | - | 4,238 | 1900 | $555,000 | - |
| 34 Brissette Ave | 1 | 1 | 976 | - | 8,172 | 1920 | $104,875 | - |
| 108 Railroad Ave | 4 | 2 | 2,812 | - | 3,101 | 2013 | $0 | - |
| 111 Cable Ave | 3 | 3 | 1,860 | - | 2,836 | 2013 | $0 | - |
| 4 Old Town Way | - | 1 | 1,392 | - | 3,428 | 1920 | $0 | - |
| 116 Atlantic Ave | 2 | 1 | 1,754 | - | 2,500 | 1913 | $0 | - |
| 162 N End Blvd | 5 | 1 | 7,114 | - | 9,400 | 1930 | $0 | - |
| 114 Cable Ave | 3 | 2 | 1,427 | - | 3,899 | 1982 | $475,000 | 55 |
| 73 Cable Ave | 2 | 1 | 2,059 | - | 7,401 | 1885 | $0 | - |
| 181 N End Blvd | 3 | 2 | 2,070 | - | 1,564 | 1930 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: -
- Lot size: 1,642 sqft
- Building area: 1,090 sqft
- Garage: No
- Heating: Forced air unit
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R3
- Land Use: Residential
- Parcel Number: SALI M:32 P: 317
- Flood Zone: Yes, Zone
Tax Info
- Year Assessed: 2024
- Assessed Value: $378,300
- County Est. Land Value: -
- Assessed Land Value: $216,500
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| Invalid Date | $0 | 0% | 115 Cable Avenue T, Glenna J Smith |
Ownership
- Name: 115 Cable Ave Nom Rt
- Owner Occupied: No
- Owner Mailing Address: 141 Cable Ave, Salisbury, MA 01952
- Years Owned: 176
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No