$129,910
Annual Revenue
This property is projected to be in the top 54% revenue percentile compared to similar properties nearby.
AirDNA projects $912/night at 39% occupancy ($129,909.98). Airbtics projects $792/night at 50% occupancy ($144,636).
Top 81% of comparables
Top 21% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$141,694
Avg annual revenue
50%
Avg occupancy rate
$792
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$120k
$200k
$285k
Sign up to see the data on 10 all comparables
$45,349
Profit
Revenue
$129,910
Operating Expenses
$30,568
Operating Income
$99,342
Mortgage & Taxes
$53,992
Profit (Cash Flow)
$45,349
$194,592
Cash Investment
Down Payment
$160,080
Renos & Furnishing
$10,500
Closing Costs
$24,012
Total
$194,592
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
23.3%
Cap Rate
12.41%
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
$37,988
Deductible property tax
$7,924
Your total deduction
$35,394
Your adjusted annual income
$150,000 - $35,394 = $114,606
Taxes on $114,606 (30%)
$34,382
Your old tax bill
$45,000
Your new tax bill
$34,382
Estimated tax savings
$10,618
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:
6,621 sqft
Year built:
1920
Size:
1,626 sqft
Type:
SFR
Parking:
1
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1201 Gardner Ave | 3 | 2 | 1,464 | - | 4,748 | 1936 | $460,000 | 82 |
| 1375 Harpst St | 3 | 3 | 1,620 | - | 13,983 | 1935 | $505,000 | 12 |
| 1615 Ferndale Pl | 2 | 1 | 1,224 | - | 4,792 | 1958 | $0 | 280 |
| 1415 Brooklyn Ave | 3 | 2 | 1,704 | - | 6,621 | 1927 | $675,000 | 39 |
| 1224 Ferdon Rd | 4 | 2 | 1,621 | - | 5,053 | 1927 | $780,000 | - |
| 1415 Granger Ave | 4 | 2 | 2,083 | - | 6,621 | 1932 | $1,734,000 | - |
| 1905 Steere Pl | 3 | 2 | 1,466 | - | 6,142 | 1939 | $427,000 | 41 |
| 1414 E Park Pl | 3 | 2 | 1,556 | - | 5,140 | 1931 | $600,000 | 41 |
| 1432 E Park Pl | 3 | 2 | 1,614 | - | 5,140 | 1929 | $490,000 | 35 |
| 1309 Henry St | 4 | 2 | 1,282 | - | 4,792 | 1927 | $775,000 | 26 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 6,621 sqft
- Building area: 1,626 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R1D
- Land Use: Residential
- Parcel Number: 09-09-33-307-016
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2022
- Assessed Value: $314,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $573,906