Airbnb Investor Score
-$14,807
Annual Profit
2.1%
Cap Rate
-18.6%
Cash on Cash
$23,376
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $100/night at 64% occupancy.Projected nightly rate is $111/night at 67% occupancy.
Top 53% of comparables
Top 61% 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.
$28,110
Avg annual revenue
67%
Avg occupancy rate
$111
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$25k
$35k
$50k
Sign up to see the data on 40 all comparables
-$14,808
Profit
Revenue
$23,376
Operating Expenses
$16,719
Operating Income
$6,657
Mortgage & Taxes
$21,465
Profit (Cash Flow)
-$14,808
$79,686
Cash Investment
Down Payment
$63,640
Renos & Furnishing
$6,500
Closing Costs
$9,546
Total
$79,686
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-18.58%
Cap Rate
2.09%
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
$15,102
Deductible property tax
$3,150
Your total deduction
$47,229
Your adjusted annual income
$150,000 - $47,229 = $102,771
Taxes on $102,771 (30%)
$30,831
Your old tax bill
$45,000
Your new tax bill
$30,831
Estimated tax savings
$14,169
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:
436 sqft
Year built:
2011
Size:
1,156 sqft
Type:
CONDO
Parking:
-
Heating:
Central
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 165 Albion Village Way | 2 | 2 | 923 | - | 436 | 2003 | $0 | - |
| 194 Albion Village Way | 2 | 2 | 1,156 | - | 436 | 2011 | $0 | - |
| 165 Albion Village Way | 3 | 2 | 1,059 | - | 436 | 2011 | $0 | - |
| 175 Albion Village Way | 3 | 2 | 1,156 | - | 436 | 2011 | $0 | 4 |
| 165 Albion Village Way | 3 | 2 | 1,156 | - | 436 | 2011 | $0 | 7 |
| 165 Albion Village Way | 2 | 2 | 923 | - | 436 | 2011 | $0 | - |
| 165 Albion Village Way | 3 | 2 | 1,156 | - | 436 | 2003 | $0 | - |
| 175 Albion Village Way | 3 | 2 | 1,214 | - | 436 | 2011 | $0 | - |
| 165 Albion Village Way | 3 | 2 | 1,214 | - | 436 | 2011 | $0 | - |
| 194 Albion Village Way | 3 | 2 | 1,214 | - | 436 | 2011 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Condominium Unit (Residential)
- Stories: 1
- Lot size: 436 sqft
- Building area: 1,156 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: MU
- Land Use: Residential
- Parcel Number: 27-12-281-055
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $190,025
- County Est. Land Value: $103,600
- Assessed Land Value: $56,980
- County Est. Structure Value: $241,900
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 10/15/20 | $0 | 0% | Jon Baxter, Christine Baxter |
| 11/22/04 | $0 | 0% | Gary T Buck |
Ownership
- Name: Jon Baxter
- Owner Occupied: Yes
- Owner Mailing Address: 175 Albion Village Way, Sandy, UT 84070
- Years Owned: 50
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No