$32,930
Annual Revenue
BNBCalc predicts this property will get $170 per night with 71% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 91% 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.
$46,575
Avg annual revenue
71%
Avg occupancy rate
$170
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$45k
$80k
$120k
Sign up to see the data on 40 all comparables
-$5,740
Profit
Revenue
$32,930
Operating Expenses
$17,961
Operating Income
$14,969
Mortgage & Taxes
$20,709
Profit (Cash Flow)
-$5,740
$79,110
Cash Investment
Down Payment
$61,400
Renos & Furnishing
$8,500
Closing Costs
$9,210
Total
$79,110
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-7.25%
Cap Rate
4.87%
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
$14,571
Deductible property tax
$3,039
Your total deduction
$39,242
Your adjusted annual income
$150,000 - $39,242 = $110,758
Taxes on $110,758 (30%)
$33,227
Your old tax bill
$45,000
Your new tax bill
$33,227
Estimated tax savings
$11,773
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:
871 sqft
Year built:
1975
Size:
1,380 sqft
Type:
CONDO
Parking:
1
Heating:
FORCED AIR
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Condominium
- Stories: 1
- Lot size: 871 sqft
- Building area: 1,380 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 1975-19-1-11-008
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $15,142
- County Est. Land Value: $72,000
- Assessed Land Value: -
- County Est. Structure Value: $209,000
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 12/01/15 | $0 | 0% | Gail Segreto |
| 03/24/15 | $140,000 | 80% | Two Mensches & Llc |
| 04/08/11 | $0 | 0% | Express Homes Llc |
| 04/01/11 | $43,061 | 0% | Express Homes Llc |
| Invalid Date | $42,700 | 0% | Meana Sturdivant |
| 08/07/07 | $111,000 | 95% | Meana Sturdivant |
| 06/26/07 | $0 | 0% | Seeds Of Hope Charitable Trust |
| 06/26/07 | $0 | 0% | Seeds Of Hope Charitable Trust |
Ownership
- Name: Gail Segreto
- Owner Occupied: Yes
- Owner Mailing Address: Po Box 506, Elizabeth, Co 80107
- Years Owned: 113
- Home Equity: $188,100
- Mortgage Balance Remaining: $112,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No