176 Blymyer Ave Mansfield, OH, 44903
3 bed • 1 bath • 9 guests
Est. $623/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
$429
Annual Profit
7.1%
Cap Rate
1.1%
Cash on Cash
$26,290
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $122/night at 59% occupancy.Projected nightly rate is $238/night at 55% occupancy.
Top 41% of comparables
Top 93% 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.
$47,785
Avg annual revenue
55%
Avg occupancy rate
$238
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$55k
$85k
$120k
Sign up to see the data on 40 all comparables
$430
Profit
Revenue
$26,290
Operating Expenses
$17,098
Operating Income
$9,193
Mortgage & Taxes
$8,763
Profit (Cash Flow)
$430
$38,127
Cash Investment
Down Payment
$25,980
Renos & Furnishing
$8,250
Closing Costs
$3,897
Total
$38,127
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.12%
Cap Rate
7.07%
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
$6,165
Deductible property tax
$1,286
Your total deduction
$15,603
Your adjusted annual income
$150,000 - $15,603 = $134,397
Taxes on $134,397 (30%)
$40,319
Your old tax bill
$45,000
Your new tax bill
$40,319
Estimated tax savings
$4,681
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:
7,749 sqft
Year built:
1930
Size:
1,552 sqft
Type:
SFR
Parking:
2
Heating:
Yes
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 152 W Blanche St | 3 | 2 | 1,467 | - | 7,501 | 1953 | $0 | - |
| 577 W 4th St | 3 | 1 | 1,472 | - | 7,209 | 1905 | $0 | 475 |
| 411 Sherman Pl | 3 | 2 | 1,492 | - | 7,610 | 1908 | $42,500 | - |
| 612 Arlington Ave | 3 | 1 | 1,459 | - | 4,321 | 1900 | $0 | - |
| 307 Bartley Ave | 3 | 1 | 1,350 | - | 6,290 | 1940 | $168,900 | 34 |
| 302 Herman Ave | 3 | 1 | 1,274 | - | 3,202 | 1910 | $105,000 | 733 |
| 579 Sloane Ave | 3 | 1 | 2,015 | - | 17,001 | 1927 | $90,000 | 25 |
| 215 Penn Ave | 3 | 1 | 1,212 | - | 3,951 | 1940 | $0 | 6 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: -
- Lot size: 7,749 sqft
- Building area: 1,552 sqft
- Garage: Yes
- Heating: Yes
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 027-01-031-01-000
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $18,430
- County Est. Land Value: $10,670
- Assessed Land Value: $3,730
- County Est. Structure Value: $41,990
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/28/22 | $25,000 | 100% | Sulma Yesenia Pleitez Salinas |
| 05/19/22 | $10,000 | 100% | Rchb1 Llc |
Ownership
- Name: Sulma Salinas
- Owner Occupied: Yes
- Owner Mailing Address: 176 Blymyer Ave, Mansfield, OH 44903
- Years Owned: 27
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 100%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No