$42,098
Annual Revenue
BNBCalc predicts this property will get $286 per night with 58% occupancy, putting it in the top 37% revenue percentile compared to similar properties nearby.
Top 59% of comparables
Top 74% of comparables
Seasonality
Sign up to view the full seasonality chart
26
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$87,921
Avg annual revenue
54%
Avg occupancy rate
$442
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$90k
$155k
$225k
Sign up to see the data on 26 all comparables
$11,498
Profit
Revenue
$42,098
Operating Expenses
$19,153
Operating Income
$22,945
Mortgage & Taxes
$11,447
Profit (Cash Flow)
$11,498
$51,531
Cash Investment
Down Payment
$33,940
Renos & Furnishing
$12,500
Closing Costs
$5,091
Total
$51,531
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
22.31%
Cap Rate
13.52%
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
$8,054
Deductible property tax
$1,680
Your total deduction
$7,039
Your adjusted annual income
$150,000 - $7,039 = $142,961
Taxes on $142,961 (30%)
$42,888
Your old tax bill
$45,000
Your new tax bill
$42,888
Estimated tax savings
$2,112
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:
16,553 sqft
Year built:
1941
Size:
1,176 sqft
Type:
SFR
Parking:
-
Heating:
Central
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 3026 Ruth St | 3 | 1 | 939 | - | 11,326 | 1956 | $0 | - |
| 1908 W Pearl Ave | 3 | 1 | 1,456 | - | 6,534 | 1956 | $78,000 | - |
| 2212 Fremont St | 3 | 1 | 1,128 | - | 7,405 | 1925 | $105,000 | - |
| 1922 Bruner St | 2 | 1 | 888 | - | 7,405 | 1940 | $0 | - |
| 2104 Latham St | 3 | 1 | 1,862 | - | 6,098 | 1900 | $27,000 | - |
| 1512 Midway Dr | 3 | 1 | 1,018 | - | 6,534 | 1959 | $150,000 | 8 |
| 1428 Midway Dr | 3 | 1 | 1,063 | - | 6,534 | 1959 | $95,000 | - |
| 3110 Huffman Blvd | 2 | 1 | 784 | - | 6,098 | 1952 | $38,000 | - |
| 1519 Barton Blvd | 2 | 1 | 672 | - | 6,534 | 1943 | $62,500 | 3 |
| 1711 Barton Blvd | 3 | 1 | 1,324 | - | 6,534 | 1955 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: -
- Lot size: 16,553 sqft
- Building area: 1,176 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R1
- Land Use: Residential
- Parcel Number: 11-11-206-011
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $26,332
- County Est. Land Value: $21,693
- Assessed Land Value: $7,231
- County Est. Structure Value: $57,303
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 11/01/23 | $17,500 | 100% | Michael Mccarthy, Michelle Mccarthy |
| 08/17/12 | $0 | 0% | Brenda Baney Schwartz |
Ownership
- Name: Michael Mccarthy
- Owner Occupied: Yes
- Owner Mailing Address: 4291 Valley View Dr, Loves Park, IL 61111
- Years Owned: 12
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No