$100,019
Annual Revenue
BNBCalc predicts this property will get $365 per night with 58% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 61% of comparables
Top 11% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$84,954
Avg annual revenue
58%
Avg occupancy rate
$365
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$70k
$115k
$165k
Sign up to see the data on 10 all comparables
$29,557
Profit
Revenue
$100,019
Operating Expenses
$26,682
Operating Income
$73,337
Mortgage & Taxes
$43,779
Profit (Cash Flow)
$29,557
$157,770
Cash Investment
Down Payment
$129,800
Renos & Furnishing
$8,500
Closing Costs
$19,470
Total
$157,770
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.73%
Cap Rate
11.29%
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
$30,802
Deductible property tax
$6,425
Your total deduction
$52,105
Your adjusted annual income
$150,000 - $52,105 = $97,895
Taxes on $97,895 (30%)
$29,369
Your old tax bill
$45,000
Your new tax bill
$29,369
Estimated tax savings
$15,631
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:
19,802 sqft
Year built:
1984
Size:
2,454 sqft
Type:
SFR
Parking:
1
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 16925 Nickleen St | 3 | 2 | 1,660 | - | 23,566 | 1990 | $0 | - |
| 8207 Robert Dr | 3 | 2 | 1,656 | - | 34,117 | 2005 | $0 | 201 |
| 16002 Genevieve St | 3 | 2 | 1,482 | - | 30,777 | 1998 | $0 | - |
| 8341 Paine Rd | 4 | 3 | 3,280 | - | 19,680 | 1988 | $0 | - |
| 8001 Marino Dr | 3 | 2 | 1,356 | - | 20,755 | 1983 | $0 | - |
| 7936 Marino Dr | 3 | 2 | 2,268 | - | 27,982 | 1981 | $0 | - |
| 7940 Susan Cir | 3 | 3 | 2,188 | - | 25,175 | 2004 | $0 | 49 |
| 15815 Alta Ct | 3 | 2 | 1,892 | - | 25,574 | 1977 | $0 | - |
| 16430 Diane Dr | 2 | 2 | 1,208 | - | 21,094 | 1977 | $0 | - |
| 16351 Genevieve St | 2 | 2 | 2,080 | - | 25,482 | 1971 | $0 | 98 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 19,802 sqft
- Building area: 2,454 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R7 INTERMEDIATE RUR RES
- Land Use: Residential
- Parcel Number: 020-581-35-000
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $387,300
- County Est. Land Value: $54,600
- Assessed Land Value: $54,600
- County Est. Structure Value: $332,700
Market Estimate: $429,852
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/17/22 | $0 | 0% | William F St. Pierre Jr |
| 10/18/18 | $0 | 0% | Estine J Rusk Iii, Sage K Newcomb |
| Invalid Date | $0 | 0% | James A Steele, Amy M Steele |
Ownership
- Name: William F St. Pierre Jr
- Owner Occupied: Yes
- Owner Mailing Address: 17150 Nickleen St, Anchorage, Ak 99516
- Years Owned: 66
- Home Equity: -
- Mortgage Balance Remaining: $612,750
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: Yes
- Foreclosure: No