$39,194
Annual Revenue
BNBCalc predicts this property will get $180 per night with 50% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 46% of comparables
Top 23% 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.
$35,017
Avg annual revenue
50%
Avg occupancy rate
$180
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$40k
$70k
$100k
Sign up to see the data on 40 all comparables
-$3,177
Profit
Revenue
$39,194
Operating Expenses
$18,775
Operating Income
$20,419
Mortgage & Taxes
$23,596
Profit (Cash Flow)
-$3,177
$88,954
Cash Investment
Down Payment
$69,960
Renos & Furnishing
$8,500
Closing Costs
$10,494
Total
$88,954
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.57%
Cap Rate
5.83%
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
$16,602
Deductible property tax
$3,463
Your total deduction
$21,548
Your adjusted annual income
$150,000 - $21,548 = $128,452
Taxes on $128,452 (30%)
$38,536
Your old tax bill
$45,000
Your new tax bill
$38,536
Estimated tax savings
$6,464
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:
9,583 sqft
Year built:
1945
Size:
1,544 sqft
Type:
SFR
Parking:
-
Heating:
CENTRAL
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 9,583 sqft
- Building area: 1,544 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R4
- Land Use: Residential
- Parcel Number: 14 016900030039
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $101,520
- County Est. Land Value: $156,700
- Assessed Land Value: $62,680
- County Est. Structure Value: $97,100
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 10/27/23 | $0 | 0% | Kmdk Enterprises Llc |
| 07/18/23 | $0 | 0% | Kmdk Enterprises Llc |
| 02/29/08 | $0 | 0% | Hall,Rhonda M |
| 02/29/08 | $0 | 0% | Rhonda M Hall |
| 02/23/06 | $0 | 0% | Hall,Rhonda M |
| 02/23/06 | $0 | 0% | Rhonda M Ball |
Ownership
- Name: Kmdk Enterprises Llc
- Owner Occupied: No
- Owner Mailing Address: 1834 Avon Ave Sw, Atlanta, Ga 30311
- Years Owned: 0
- Home Equity: $3,150
- Mortgage Balance Remaining: $242,250
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Venetian Hills Elementary School0
- Middle School: Sylvan Hills Middle School with 5/10 star rating
- High School: Booker T. Washington High School with 2/10 star rating