$43,504
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $277/night at 43% occupancy.Projected nightly rate is $225/night at 70% occupancy.
Top 93% 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.
$57,769
Avg annual revenue
70%
Avg occupancy rate
$225
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$60k
$100k
$145k
Sign up to see the data on 40 all comparables
-$13,061
Profit
Revenue
$43,504
Operating Expenses
$19,336
Operating Income
$24,169
Mortgage & Taxes
$37,229
Profit (Cash Flow)
-$13,061
$139,687
Cash Investment
Down Payment
$110,380
Renos & Furnishing
$12,750
Closing Costs
$16,557
Total
$139,687
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-9.35%
Cap Rate
4.37%
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
$26,194
Deductible property tax
$5,464
Your total deduction
$82,406
Your adjusted annual income
$150,000 - $82,406 = $67,594
Taxes on $67,594 (30%)
$20,278
Your old tax bill
$45,000
Your new tax bill
$20,278
Estimated tax savings
$24,722
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:
2,614 sqft
Year built:
2010
Size:
1,691 sqft
Type:
SFR
Parking:
-
Heating:
Central
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1208 E Painter Way | 4 | 2 | 1,542 | - | 1,307 | 2010 | $0 | - |
| 1209 E Painter Way | 3 | 2 | 1,477 | - | 1,307 | 2011 | $0 | - |
| 1565 E Evergreen Ln | 6 | 2 | 2,432 | - | 9,148 | 1955 | $0 | - |
| 601 E Garden Ave | 4 | 2 | 1,600 | - | 13,939 | 1992 | $0 | - |
| 1226 E 3545 S | 4 | 2 | 1,295 | - | 10,019 | 1959 | $0 | - |
| 1419 E Brookshire Dr | 4 | 3 | 1,400 | - | 8,712 | 1954 | $0 | - |
| 1004 E Welby Ave | 4 | 1 | 1,442 | - | 6,534 | 1938 | $0 | - |
| 1388 E Luck Spring Dr | 4 | 1 | 1,360 | - | 13,939 | 1954 | $0 | - |
| 1616 E Maple Ave | 2 | 1 | 1,286 | - | 20,038 | 1938 | $0 | - |
| 664 E Spring View Dr | 1 | 1 | 1,023 | - | 8,712 | 1934 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: -
- Lot size: 2,614 sqft
- Building area: 1,691 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: 1206
- Land Use: Residential
- Parcel Number: 16-29-277-045
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $385,440
- County Est. Land Value: $108,200
- Assessed Land Value: $59,510
- County Est. Structure Value: $592,600
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/03/22 | $0 | 0% | William Mulder |
| 06/24/16 | $0 | 0% | Susan Stephenson, Chris Stephenson |
| 07/03/12 | $0 | 0% | Greg Hawley, Jacqualine Hawley |
| 12/22/08 | $0 | 0% | Jl Salt Construction Inc, Dream Home Builders |
Ownership
- Name: William Mulder
- Owner Occupied: Yes
- Owner Mailing Address: 1219 E Elgin Ave, Millcreek, UT 84106
- Years Owned: 29
- Home Equity: $323,000
- Mortgage Balance Remaining: $410,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No