$30,067
Annual Revenue
BNBCalc predicts this property will get $110 per night with 74% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 3% of comparables
Top 68% 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.
$29,918
Avg annual revenue
74%
Avg occupancy rate
$110
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$45k
$65k
Sign up to see the data on 40 all comparables
$9,420
Profit
Revenue
$30,067
Operating Expenses
$17,589
Operating Income
$12,478
Mortgage & Taxes
$3,058
Profit (Cash Flow)
$9,420
$75,297
Cash Investment
Down Payment
$61,780
Renos & Furnishing
$4,250
Closing Costs
$9,267
Total
$75,297
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.51%
Cap Rate
4.03%
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
$14,661
Deductible property tax
$3,058
Your total deduction
$39,548
Your adjusted annual income
$150,000 - $39,548 = $110,452
Taxes on $110,452 (30%)
$33,136
Your old tax bill
$45,000
Your new tax bill
$33,136
Estimated tax savings
$11,864
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:
-
Year built:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1835 Winnebago St | - | - | 0 | - | 0 | - | $0 | - |
| 1835 Winnebago St | 2 | 2 | 2,103 | - | 0 | 2006 | $0 | - |
| 1835 Winnebago St | - | - | 0 | - | 0 | - | $300,000 | - |
| 1835 Winnebago St | 1 | 1 | 845 | - | 0 | 2006 | $300,000 | 12 |
| 1835 Winnebago St | - | - | 0 | - | 0 | - | $0 | - |
| 336 Amoth Ct | 1 | 1 | 712 | - | 0 | 1987 | $210,000 | 25 |
| 332 Amoth Ct | 1 | 1 | 635 | - | 0 | 1987 | $0 | - |
| 528 Walton Pl | 3 | 1 | 1,314 | - | 4,120 | 1923 | $0 | - |
| 1927 E Dayton St | 3 | 1 | 833 | - | 5,808 | 1925 | $234,000 | - |
| 1241 Morrison Ct | 3 | 2 | 1,828 | - | 4,589 | 1929 | $0 | - |
Property Details
- MLS Status: N/A
- Property Use: Residential (General/Single)
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: PD
- Land Use: Residential
- Parcel Number: 0710-072-4316-7
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2021
- Assessed Value: $15,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 07/24/15 | $372,500 | 90% | Brian L Hanson, Jamie F England |
| 08/01/13 | $342,500 | 80% | Joseph E Garvey, Michelle Ann Lamendola |
Ownership
- Name: Brian Hanson
- Owner Occupied: No
- Owner Mailing Address: 1835 Winnebago St Unit 104, Madison, WI 53704
- Years Owned: 110
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 80%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Lowell Elementary School with 7/10 star rating
- Middle School: Whitehorse Middle School with 2/10 star rating
- High School: East High School with 6/10 star rating