$59,783
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $264/night at 62% occupancy.Projected nightly rate is $290/night at 61% occupancy.
Top 61% of comparables
Top 54% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$65,857
Avg annual revenue
61%
Avg occupancy rate
$290
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$55k
$75k
$100k
Sign up to see the data on 15 all comparables
$1,014
Profit
Revenue
$59,783
Operating Expenses
$21,452
Operating Income
$38,331
Mortgage & Taxes
$37,317
Profit (Cash Flow)
$1,014
$135,736
Cash Investment
Down Payment
$110,640
Renos & Furnishing
$8,500
Closing Costs
$16,596
Total
$135,736
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.74%
Cap Rate
6.92%
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
$26,255
Deductible property tax
$5,477
Your total deduction
$46,336
Your adjusted annual income
$150,000 - $46,336 = $103,664
Taxes on $103,664 (30%)
$31,099
Your old tax bill
$45,000
Your new tax bill
$31,099
Estimated tax savings
$13,901
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:
5,665 sqft
Year built:
2003
Size:
1,927 sqft
Type:
SFR
Parking:
2
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1665 Eastmont Ln | 3 | 2 | 1,362 | - | 5,271 | 1997 | $350,000 | - |
| 9697 Glen Ridge Dr | 3 | 2 | 1,706 | - | 7,822 | 2002 | $580,000 | 25 |
| 9580 Oakley Ln | 4 | 3 | 2,052 | - | 6,316 | 1997 | $727,000 | - |
| 9851 Eastmont Ct | 4 | 3 | 1,959 | - | 7,144 | 1997 | $0 | 62 |
| 2070 Peaceful Valley Dr | 5 | 3 | 2,396 | - | 5,111 | 2010 | $0 | - |
| 1790 River Gorge Dr | 3 | 2 | 1,593 | - | 6,564 | 2003 | $605,000 | 33 |
| 1721 Northrup Ct | 3 | 2 | 1,362 | - | 7,841 | 1999 | $0 | - |
| 9560 Happy Canyon Dr | 3 | 2 | 1,261 | - | 5,789 | 2002 | $521,000 | - |
| 1715 Back Country Ct | 3 | 3 | 2,092 | - | 7,263 | 2004 | $652,000 | 33 |
| 9530 Oakley Ln | 3 | 2 | 1,862 | - | 6,926 | 1997 | $633,500 | 35 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 5,665 sqft
- Building area: 1,927 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: PD
- Land Use: Residential
- Parcel Number: 161-241-10
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $108,565
- County Est. Land Value: $123,300
- Assessed Land Value: $43,155
- County Est. Structure Value: $186,887
Market Estimate: $557,040
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 01/28/22 | $0 | 0% | Diane H Scott, Scott 2013 Family Trust |
| 05/20/13 | $0 | 0% | Scott Family Trust |
| 10/04/05 | $385,000 | 0% | George W Scott, Diane H Scott |
| Invalid Date | $0 | 0% | John W Angel, Ambere L Angel |
| Invalid Date | $197,760 | 99% | John W Angel |
Ownership
- Name: Diane H Scott
- Owner Occupied: No
- Owner Mailing Address: 1745 Trek Trl, Reno, Nv 89521
- Years Owned: 224
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 99%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No