$33,518
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $164/night at 52% occupancy.Projected nightly rate is $161/night at 57% occupancy.
Top 51% 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.
$34,242
Avg annual revenue
57%
Avg occupancy rate
$161
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$30k
$45k
$65k
Sign up to see the data on 40 all comparables
$2,462
Profit
Revenue
$33,518
Operating Expenses
$18,037
Operating Income
$15,481
Mortgage & Taxes
$13,019
Profit (Cash Flow)
$2,462
$52,640
Cash Investment
Down Payment
$38,600
Renos & Furnishing
$8,250
Closing Costs
$5,790
Total
$52,640
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.67%
Cap Rate
8.02%
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
$9,160
Deductible property tax
$1,911
Your total deduction
$17,797
Your adjusted annual income
$150,000 - $17,797 = $132,203
Taxes on $132,203 (30%)
$39,661
Your old tax bill
$45,000
Your new tax bill
$39,661
Estimated tax savings
$5,339
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:
7,144 sqft
Year built:
1949
Size:
1,113 sqft
Type:
SFR
Parking:
-
Heating:
Yes
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1181 Lenore Ave | 3 | 1 | 722 | - | 7,449 | 1949 | $136,000 | - |
| 1905 Elmore Ave | 3 | 1 | 730 | - | 10,498 | 1949 | $101,800 | 181 |
| 2816 Linview Ave | 4 | 1 | 755 | - | 9,801 | 1952 | $0 | - |
| 2010 Melrose Ave | 3 | 1 | 681 | - | 11,282 | 1951 | $0 | - |
| 1726 Oakland Park Ave | 3 | 1 | 1,322 | - | 6,273 | 1948 | $178,200 | - |
| 1971 Dunbar Dr | 1 | 1 | 770 | - | 5,401 | 1925 | $0 | - |
| 2878 Ontario St | 4 | 2 | 796 | - | 10,280 | 1953 | $250,400 | - |
| 1552 Hansen Ave | 4 | 2 | 1,780 | - | 7,797 | 1999 | $0 | - |
| 1517 Oakland Park Ave | 3 | 2 | 809 | - | 14,331 | 1952 | $0 | - |
| 3496 Ontario St | 3 | 1 | 926 | - | 5,053 | 1953 | $108,700 | - |
Property Details
- MLS Status: property-details-mls-status-pending
- Property Use: Single Family Residence
- Stories: -
- Lot size: 7,144 sqft
- Building area: 1,113 sqft
- Garage: No
- Heating: Yes
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 010-073592
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $47,290
- County Est. Land Value: $32,600
- Assessed Land Value: $11,410
- County Est. Structure Value: $102,500
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 08/25/98 | $52,000 | 100% | George E Hiles |
Ownership
- Name: Betsy Johnson
- Owner Occupied: No
- Owner Mailing Address: 2682 Sportsman Club Rd, Newark, OH 43055
- Years Owned: 314
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 100%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No