$84,591
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $386/night at 60% occupancy.Projected nightly rate is $310/night at 62% occupancy.
Top 48% of comparables
Top 14% 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.
$74,479
Avg annual revenue
62%
Avg occupancy rate
$310
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$65k
$100k
$135k
Sign up to see the data on 15 all comparables
$42,952
Profit
Revenue
$84,591
Operating Expenses
$24,677
Operating Income
$59,914
Mortgage & Taxes
$16,962
Profit (Cash Flow)
$42,952
$235,604
Cash Investment
Down Payment
$168,858
Renos & Furnishing
$58,160
Closing Costs
$8,586
Total
$235,604
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.23%
Cap Rate
20.93%
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
$10,380
Deductible property tax
$4,293
Your total deduction
-$3,740
Your adjusted annual income
$150,000 - -$3,740 = $153,740
Taxes on $153,740 (30%)
$46,122
Your old tax bill
$45,000
Your new tax bill
$46,122
Estimated tax savings
-$1,122
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:
12,000 sqft
Year built:
1933
Size:
3,888 sqft
Type:
SFR
Parking:
1
Heating:
CENTRAL
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
1714 Round Pond Ave | 3 | 2 | 1,858 | - | 13,750 | 1958 | $425,000 | - |
11727 N Edison Ave | 3 | 2 | 1,145 | - | 7,000 | 1955 | $389,900 | 59 |
906 Ralkell Rd | 3 | 2 | 1,726 | - | 7,770 | 1955 | $0 | - |
12001 Hope Ln | 4 | 2 | 1,756 | - | 11,800 | 1962 | $425,000 | - |
12401 N Boulevard | 4 | 2 | 1,940 | - | 11,776 | 1966 | $166,300 | - |
1502 Eckles Dr | 4 | 2 | 2,312 | - | 11,154 | 1972 | $510,000 | 28 |
12346 N Howard Ave | 3 | 2 | 1,475 | - | 13,860 | 1953 | $521,000 | 42 |
511 W 124th Ave | 3 | 2 | 1,632 | - | 17,010 | 1946 | $477,000 | 6 |
1901 N Village Ave | 4 | 2 | 2,650 | - | 27,384 | 1965 | $505,000 | 59 |
1507 Eckles Dr | 3 | 2 | 1,780 | - | 12,262 | 1983 | $490,000 | 40 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 12,000 sqft
- Building area: 3,888 sqft
- Garage: No
- Heating: Central
- Pool: Yes
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RSC-6
- Land Use: Residential
- Parcel Number: U112818ZZZ000000861600
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $195,064
- County Est. Land Value: $82,320
- Assessed Land Value: -
- County Est. Structure Value: $245,466
Market Estimate: $455,020
Sale history
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
05/28/24 | $55,100 | 0% | Deutsche Bank National Trust Compan, Home Eqt Mtg Loan Asset Backed Tr S |
Invalid Date | $279,900 | 87% | Fred A Vega |
Invalid Date | $203,000 | 97% | Julie L Roody, Shannon L Roody |
Invalid Date | $0 | 0% | Kristie L Simpson |
Invalid Date | $19,000 | 0% | Richard E Zaitz, Connie Zaitz |
Ownership
- Name: Deutsche Bank National Trust Compan
- Owner Occupied: No
- Owner Mailing Address: 1661 Worthington Rd Ste 100, West Palm Beach, Fl 33409
- Years Owned: 240
- Home Equity: $254,550
- Mortgage Balance Remaining: $352,750
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Lake Magdalene Elementary School with 4/10 star rating
- Middle School: Adams Middle School with 1/10 star rating
- High School: Chamberlain High School with 3/10 star rating