$31,959
Annual Revenue
BNBCalc predicts this property will get $167 per night with 56% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 23% of comparables
Top 78% 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.
$35,339
Avg annual revenue
56%
Avg occupancy rate
$167
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$65k
$95k
Sign up to see the data on 40 all comparables
$2,016
Profit
Revenue
$31,959
Operating Expenses
$17,835
Operating Income
$14,124
Mortgage & Taxes
$12,109
Profit (Cash Flow)
$2,016
$49,785
Cash Investment
Down Payment
$35,900
Renos & Furnishing
$8,500
Closing Costs
$5,385
Total
$49,785
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.04%
Cap Rate
7.86%
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
$8,519
Deductible property tax
$1,777
Your total deduction
$16,940
Your adjusted annual income
$150,000 - $16,940 = $133,060
Taxes on $133,060 (30%)
$39,918
Your old tax bill
$45,000
Your new tax bill
$39,918
Estimated tax savings
$5,082
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:
197,283 sqft
Year built:
1992
Size:
942 sqft
Type:
CONDO
Parking:
-
Heating:
Forced Air Unit
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1649 Arlyn Cir | 3 | 2 | 847 | - | 197,283 | 1992 | $185,000 | - |
| 1645 Arlyn Cir | 2 | 2 | 942 | - | 197,283 | 1988 | $195,000 | - |
| 1645 Arlyn Cir | 2 | 2 | 847 | - | 197,283 | 1988 | $190,000 | - |
| 9175 Meadow Vista Rd | 1 | 1 | 800 | - | 197,632 | 2003 | $165,000 | - |
| 9615 Vinca Cir | 2 | 2 | 836 | - | 142,790 | 1988 | $0 | - |
| 9810 Campus Walk Ln | 2 | 2 | 975 | - | 239,536 | 1999 | $221,500 | - |
| 9607 Vinca Cir | 2 | 2 | 839 | - | 185,217 | 1987 | $0 | 18 |
| 1645 Arlyn Cir | 2 | 2 | 942 | - | 197,283 | 1988 | $147,000 | 58 |
| 1641 Arlyn Cir | 2 | 2 | 942 | - | 197,283 | 1988 | $0 | - |
| 1641 Arlyn Cir | 2 | 2 | 847 | - | 197,283 | 1988 | $104,500 | - |
Property Details
- MLS Status: N/A
- Property Use: Condominium Unit (Residential)
- Stories: 1
- Lot size: 197,283 sqft
- Building area: 942 sqft
- Garage: No
- Heating: Forced air unit
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 04929135
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $136,013
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: $136,013
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 04/21/04 | $53,500 | 56% | Thunga T Vu |
| 12/22/00 | $59,000 | 102% | Phillip Howard |
Ownership
- Name: Garry Howard
- Owner Occupied: Yes
- Owner Mailing Address: 1649 Arlyn Cir Apt F, Charlotte, NC 28213
- Years Owned: 245
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 102%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Middle School: James Martin Middle with 2/10 star rating
- High School: Zebulon B Vance High with 2/10 star rating