$55,028
Annual Revenue
BNBCalc predicts this property will get $178 per night with 61% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 16% of comparables
Top 38% 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.
$41,235
Avg annual revenue
61%
Avg occupancy rate
$178
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$35k
$50k
$70k
Sign up to see the data on 40 all comparables
$30,383
Profit
Revenue
$55,028
Operating Expenses
$20,834
Operating Income
$34,194
Mortgage & Taxes
$3,811
Profit (Cash Flow)
$30,383
$97,050
Cash Investment
Down Payment
$77,000
Renos & Furnishing
$8,500
Closing Costs
$11,550
Total
$97,050
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
31.3%
Cap Rate
8.88%
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
$18,272
Deductible property tax
$3,811
Your total deduction
$31,091
Your adjusted annual income
$150,000 - $31,091 = $118,909
Taxes on $118,909 (30%)
$35,673
Your old tax bill
$45,000
Your new tax bill
$35,673
Estimated tax savings
$9,327
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:
7,675 sqft
Year built:
1984
Size:
1,230 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Other
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 905 E Logan St | 3 | 2 | 1,158 | - | 7,705 | - | - | - |
| 404 Garden Path Dr | - | 2 | 1,185 | $236 | 8,971 | - | - | - |
| 2108 Boxwood Path | 3 | 2 | 1,261 | $244 | 0 | - | - | - |
| 1203 Fairlawn Cv | 2 | 2 | 1,286 | - | 6,969.6 | - | - | - |
| 1003 Greenbriar Loop | - | 2 | 1,184 | $254 | 4,414 | - | - | - |
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 7,675 sqft
- Building area: 1,230 sqft
- Garage: No
- Heating: Other
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central
- View: Park
- Parking: Garage - Attached
- Amenities: Dishwasher, Dryer, Freezer, Garbage disposal, Microwave, Range / Oven, Refrigerator, Washer
- Price per square foot: $273
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: R163956000A0034
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $312,647
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $335,800
Schools
- Elementary School: Xenia Voigt Elementary School with 4/10 star rating
- Middle School: C D Fulkes Middle School with 3/10 star rating
- High School: Cedar Ridge High School with 6/10 star rating