$50,404
Annual Revenue
BNBCalc predicts this property will get $121 per night with 60% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 1% 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.
$28,708
Avg annual revenue
60%
Avg occupancy rate
$121
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$30k
$45k
$60k
Sign up to see the data on 40 all comparables
$20,917
Profit
Revenue
$50,404
Operating Expenses
$17,232
Operating Income
$33,171
Mortgage & Taxes
$12,254
Profit (Cash Flow)
$20,917
$14,690
Cash Investment
Down Payment
$3,680
Renos & Furnishing
$8,250
Closing Costs
$2,760
Total
$14,690
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
142.39%
Cap Rate
36.05%
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
$10,563
Deductible property tax
$911
Your total deduction
-$10,515
Your adjusted annual income
$150,000 - -$10,515 = $160,515
Taxes on $160,515 (30%)
$48,155
Your old tax bill
$45,000
Your new tax bill
$48,155
Estimated tax savings
-$3,155
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:
7,841 sqft
Year built:
1916
Size:
980 sqft
Type:
SFR
Parking:
-
Heating:
Yes
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1112 Nw 21st Ave | 2 | 1 | 994 | - | 5,227 | 1963 | $0 | - |
| 1610 N Washington St | 2 | 1 | 576 | - | 6,970 | 1926 | $0 | - |
| 2005 N Jefferson St | 4 | 2 | 2,708 | - | 7,841 | 1976 | $0 | - |
| 1601 N Polk St | 3 | 1 | 920 | - | 2,178 | 2002 | $0 | - |
| 2045 Nw 14th Ave | 3 | 1 | 1,006 | - | 6,970 | 2020 | $36,000 | - |
| 1116 Nw 17th Ave | 2 | 1 | 816 | - | 6,534 | 1921 | $0 | - |
| 1400 N Polk St | 3 | 1 | 1,315 | - | 6,970 | 1959 | $0 | - |
| 602 N Monroe St | 3 | 1 | 1,396 | - | 0 | 1950 | $0 | - |
| 615 Nw 24th Ave | 3 | 2 | 1,564 | - | 9,583 | 1985 | $0 | - |
| 106 N Jefferson St | 3 | 1 | 1,035 | - | 0 | 2000 | $0 | - |
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 7,841 sqft
- Building area: 980 sqft
- Garage: No
- Heating: Yes
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R3
- Land Use: Residential
- Parcel Number: R-052-5000-0590
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $48,580
- County Est. Land Value: $5,400
- Assessed Land Value: $5,400
- County Est. Structure Value: $43,180
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 08/23/24 | $0 | 0% | A2bh Llc |
| 04/19/23 | $0 | 0% | Memphis Willis Jr |
| 07/18/22 | $0 | 0% | Juvonde Westmoreland |
| 06/08/22 | $0 | 0% | Juronde Westmoreland |
Ownership
- Name: A2bh Llc
- Owner Occupied: No
- Owner Mailing Address: 1612 S Washington St, Amarillo, TX 75104
- Years Owned: 1
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No