$37,138
Annual Revenue
This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is $164/night at 62% occupancy.Projected nightly rate is $139/night at 65% occupancy.
Top 68% of comparables
Top 21% 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.
$36,874
Avg annual revenue
65%
Avg occupancy rate
$139
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$35k
$50k
$70k
Sign up to see the data on 15 all comparables
-$3,320
Profit
Revenue
$37,138
Operating Expenses
$18,508
Operating Income
$18,630
Mortgage & Taxes
$21,950
Profit (Cash Flow)
-$3,320
$83,342
Cash Investment
Down Payment
$65,080
Renos & Furnishing
$8,500
Closing Costs
$9,762
Total
$83,342
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.98%
Cap Rate
5.72%
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
$15,444
Deductible property tax
$3,221
Your total deduction
$46,372
Your adjusted annual income
$150,000 - $46,372 = $103,628
Taxes on $103,628 (30%)
$31,088
Your old tax bill
$45,000
Your new tax bill
$31,088
Estimated tax savings
$13,912
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:
22,216 sqft
Year built:
1987
Size:
1,630 sqft
Type:
SFR
Parking:
-
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 111 Briar Creek Rd | 3 | 2 | 1,344 | - | 17,860 | 1984 | $315,000 | 38 |
| 604 Colorado Ct | 3 | 2 | 1,534 | - | 20,909 | 1978 | $290,000 | 27 |
| 404 Wesley Dr | 3 | 2 | 1,272 | - | 14,810 | 1979 | $137,000 | - |
| 509 Cedar Grove Dr | 3 | 2 | 1,232 | - | 16,117 | 1986 | $0 | - |
| 520 Shannon Rdg | 3 | 2 | 1,598 | - | 14,810 | 1989 | $280,000 | 152 |
| 3000 Farmhouse Ln | 3 | 2 | 1,628 | - | 20,038 | 1983 | $290,000 | - |
| 2909 Stockwood Dr | 3 | 2 | 1,432 | - | 38,768 | 2002 | $315,000 | 35 |
| 1622 Robinson Rd | 3 | 2 | 1,300 | - | 14,810 | 1988 | $256,000 | 39 |
| 145 Mccarver Rd | 3 | 1 | 1,560 | - | 38,333 | 1969 | $275,000 | 20 |
| 1602 Robinson Rd | 3 | 2 | 1,368 | - | 16,553 | 1988 | $210,000 | 53 |
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 22,216 sqft
- Building area: 1,630 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R1
- Land Use: Residential
- Parcel Number: 147132
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $202,240
- County Est. Land Value: -
- Assessed Land Value: $21,500
- County Est. Structure Value: -
Market Estimate: $267,574
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 07/25/23 | $193,500 | 0% | Jose Esteban Rodriguez, Ana Elsy Benavides Portillo |
| 07/24/23 | $121,000 | 0% | Investcar Llc |
| 07/23/13 | $0 | 0% | Elaine Locklear |
| 05/29/12 | $187,451 | 0% | Bank Of America |
| 01/31/08 | $0 | 0% | Lourdes V Dufrene |
| 04/30/04 | $128,000 | 99% | Dufrene,James Jr & Lourdes V |
Ownership
- Name: Jose Esteban Rodriguez
- Owner Occupied: No
- Owner Mailing Address: 2701 Hampton View Ct, Charlotte, Nc 28213
- Years Owned: 11
- Home Equity: $188,490
- Mortgage Balance Remaining: $68,979
- Financed amount: 99%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Robinson Elementary School with 6/10 star rating
- Middle School: Southwest Middle School with 7/10 star rating
- High School: Forestview High School with 6/10 star rating