$42,777
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $192/night at 61% occupancy.
Top 48% of comparables
Top 28% 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.
$45,337
Avg annual revenue
61%
Avg occupancy rate
$192
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$75k
$105k
Sign up to see the data on 15 all comparables
$8,359
Profit
Revenue
$42,777
Operating Expenses
$19,241
Operating Income
$23,536
Mortgage & Taxes
$15,178
Profit (Cash Flow)
$8,359
$58,250
Cash Investment
Down Payment
$45,000
Renos & Furnishing
$6,500
Closing Costs
$6,750
Total
$58,250
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.34%
Cap Rate
10.46%
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
$10,679
Deductible property tax
$2,228
Your total deduction
$18,338
Your adjusted annual income
$150,000 - $18,338 = $131,662
Taxes on $131,662 (30%)
$39,499
Your old tax bill
$45,000
Your new tax bill
$39,499
Estimated tax savings
$5,501
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:
17,964 sqft
Year built:
2006
Size:
1,200 sqft
Type:
OTHER
Parking:
-
Heating:
FORCED AIR
Sold Comparables
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Hotel/Motel
- Stories: 0
- Lot size: 17,964 sqft
- Building area: 1,200 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: P-D
- Land Use: Commercial
- Parcel Number: 23-24-28-2901-02-612
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $224,860
- County Est. Land Value: $44,972
- Assessed Land Value: $44,972
- County Est. Structure Value: $179,888
Market Estimate: -
Sale history
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
04/28/23 | $295,000 | 69% | Caleb Young |
09/18/19 | $252,000 | 0% | Dylan9investments Llc |
Ownership
- Name: Caleb Young
- Owner Occupied: No
- Owner Mailing Address: 426 Abelia Ln, Summerville, Sc 29486
- Years Owned: 15
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Tangelo Park Elementary School with 2/10 star rating
- Middle School: Freedom Middle School with 3/10 star rating
- High School: Freedom High School with 4/10 star rating