$49,016
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $244/night at 55% occupancy.Projected nightly rate is $230/night at 71% occupancy.
Top 91% of comparables
Top 41% 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.
$63,289
Avg annual revenue
71%
Avg occupancy rate
$230
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$65k
$95k
$135k
Sign up to see the data on 40 all comparables
$295
Profit
Revenue
$49,016
Operating Expenses
$20,052
Operating Income
$28,964
Mortgage & Taxes
$28,669
Profit (Cash Flow)
$295
$106,500
Cash Investment
Down Payment
$85,000
Renos & Furnishing
$8,750
Closing Costs
$12,750
Total
$106,500
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.27%
Cap Rate
6.81%
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
$20,171
Deductible property tax
$4,208
Your total deduction
$50,970
Your adjusted annual income
$150,000 - $50,970 = $99,030
Taxes on $99,030 (30%)
$29,709
Your old tax bill
$45,000
Your new tax bill
$29,709
Estimated tax savings
$15,291
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:
9,060 sqft
Year built:
1980
Size:
1,506 sqft
Type:
SFR
Parking:
-
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 185 Hunters Cv | 3 | 3 | 1,506 | - | 9,583 | 1980 | $304,000 | 35 |
| 187 Hunters Cv | 3 | 3 | 1,506 | - | 9,017 | 1980 | $304,000 | - |
| 110 Hunters Cv | 3 | 3 | 1,506 | - | 9,845 | 1980 | $155,400 | - |
| 122 Hunters Cv | 3 | 3 | 1,506 | - | 10,629 | 1980 | $687,500 | 32 |
| 177 Hunters Cv | 3 | 3 | 1,518 | - | 11,064 | 1980 | $255,000 | 33 |
| 150 Spring Ridge Dr | 4 | 4 | 1,841 | - | 12,720 | 1986 | $589,000 | 35 |
| 132 Weatherburne Dr | 2 | 2 | 1,718 | - | 16,466 | 1995 | $449,000 | 31 |
| 137 Weatherburne Dr | 2 | 3 | 1,584 | - | 2,831 | 1986 | $430,000 | 28 |
| 122 Weatherburne Dr | 2 | 2 | 1,702 | - | 16,074 | 1995 | $442,000 | 454 |
| 280 Spring Ridge Dr | 4 | 3 | 2,318 | - | 13,460 | 1980 | $625,000 | 52 |
Property Details
- MLS Status: Active
- Property Use: Townhouse
- Stories: 2
- Lot size: 9,060 sqft
- Building area: 1,506 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RTHC
- Land Use: Residential
- Parcel Number: 12 276107350770
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $76,200
- County Est. Land Value: $34,000
- Assessed Land Value: $13,600
- County Est. Structure Value: $156,500
Market Estimate: $337,736
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 07/31/23 | $687,500 | 0% | Garjen Rich Llc |
| 02/18/21 | $0 | 0% | Keith Richard Baumgardner |
Ownership
- Name: Garjen Rich Llc
- Owner Occupied: No
- Owner Mailing Address: 120 Hunters Cv, Roswell, Ga 30076
- Years Owned: 12
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Hillside Elementary School with 6/10 star rating
- Middle School: Haynes Bridge Middle School with 5/10 star rating
- High School: Centennial High School with 7/10 star rating