$24,062
Annual Revenue
BNBCalc predicts this property will get $211 per night with 60% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 58% of comparables
Top 86% 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.
$46,269
Avg annual revenue
60%
Avg occupancy rate
$211
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$50k
$80k
$115k
Sign up to see the data on 40 all comparables
-$17,368
Profit
Revenue
$24,062
Operating Expenses
$16,808
Operating Income
$7,254
Mortgage & Taxes
$24,622
Profit (Cash Flow)
-$17,368
$92,450
Cash Investment
Down Payment
$73,000
Renos & Furnishing
$8,500
Closing Costs
$10,950
Total
$92,450
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-18.78%
Cap Rate
1.98%
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
$17,323
Deductible property tax
$3,613
Your total deduction
$54,700
Your adjusted annual income
$150,000 - $54,700 = $95,300
Taxes on $95,300 (30%)
$28,590
Your old tax bill
$45,000
Your new tax bill
$28,590
Estimated tax savings
$16,410
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:
5,500 sqft
Year built:
2002
Size:
1,298 sqft
Type:
SFR
Parking:
2
Heating:
Yes
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1520 W Burgess Ln | - | 2 | 1,619 | - | 5,500 | 2003 | $0 | - |
| 1623 W Nancy Ln | 3 | 2 | 1,298 | - | 5,500 | 2003 | $393,000 | - |
| 1626 W Pollack St | - | 2 | 1,598 | - | 7,194 | 2002 | $0 | - |
| 7519 S 15th Ln | - | 2 | 1,685 | - | 9,783 | 2004 | $0 | - |
| 6224 S 16th Ln | 4 | 2 | 1,619 | - | 5,411 | 2004 | $367,500 | - |
| 1209 W Vineyard Rd | 3 | 2 | 1,499 | - | 6,814 | 2003 | $380,000 | - |
| 1219 W Maldonado Rd | 4 | 2 | 1,792 | - | 6,302 | 2004 | $0 | - |
| 1305 W Carson Rd | - | 2 | 1,660 | - | 10,919 | 2004 | $0 | - |
| 2005 W Darrel Rd | 3 | 3 | 1,833 | - | 8,159 | 2005 | $439,800 | - |
| 1535 W Nancy Ln | - | 2 | 1,619 | - | 7,399 | 2003 | $0 | - |
Property Details
- MLS Status: property-details-mls-status-cancelled
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 5,500 sqft
- Building area: 1,298 sqft
- Garage: No
- Heating: Yes
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-8
- Land Use: Residential
- Parcel Number: 105-84-551
- Flood Zone: Yes, Zone 0.2
Tax Info
- Year Assessed: 2023
- Assessed Value: $29,810
- County Est. Land Value: $59,600
- Assessed Land Value: -
- County Est. Structure Value: $238,500
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 12/17/22 | $0 | 0% | 1519 W Nancy Lane Llc |
| 11/02/22 | $375,000 | 97% | Ishi Victoria Taylor |
| 07/19/22 | $305,000 | 100% | Frank West Capital Llc |
| 07/08/22 | $300,000 | 100% | Smitty & Kjs Home Solutions Llc |
| 10/28/09 | $92,000 | 98% | Michelle Hightower |
| 10/26/09 | $0 | 0% | Michelle Hightower |
| 06/02/09 | $60,000 | 100% | Leena Banerjee, Dave K Banerjee |
| 02/11/09 | $88,350 | 100% | Hsbc Bank Usa Na, Mortgage Electronic Registration Systems |
| 07/29/04 | $132,900 | 100% | Ana Garcia |
| 07/22/04 | $0 | 0% | Ana Garcia |
Ownership
- Name: 1519 W Nancy Lane Llc
- Owner Occupied: No
- Owner Mailing Address: 1519 W Nancy Ln, Phoenix, AZ 85041
- Years Owned: 21
- Home Equity: -
- Mortgage Balance Remaining: $363,750
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No