1908 Dale St Clovis, New Mexico, 88101
3 bed • 2 bath • 9 guests
Est. $1,071/mo
Inquire about this property
Contact Agent
$223,200
Zestimate
Airbnb Investor Score
-$1,262
Annual Profit
6.2%
Cap Rate
-2.1%
Cash on Cash
$31,579
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $109/night at 53% occupancy.Projected nightly rate is $131/night at 66% occupancy.
Top 44% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
23
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$33,798
Avg annual revenue
66%
Avg occupancy rate
$131
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$45k
$70k
$100k
Sign up to see the data on 23 all comparables
-$1,263
Profit
Revenue
$31,579
Operating Expenses
$17,785
Operating Income
$13,794
Mortgage & Taxes
$15,056
Profit (Cash Flow)
-$1,263
$59,836
Cash Investment
Down Payment
$44,640
Renos & Furnishing
$8,500
Closing Costs
$6,696
Total
$59,836
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.11%
Cap Rate
6.17%
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
$10,593
Deductible property tax
$2,210
Your total deduction
$24,548
Your adjusted annual income
$150,000 - $24,548 = $125,452
Taxes on $125,452 (30%)
$37,636
Your old tax bill
$45,000
Your new tax bill
$37,636
Estimated tax savings
$7,364
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:
2016
Size:
1,408 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Forced Air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: -
- Building area: 1,408 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: No
- Cooling: Electric
- View: -
- Parking: Attached
- Amenities: Dryer, Free-Standing Range, Refrigerator, Washer
- Price per square foot: $158
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 121001108721300
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $211,278
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $223,200
Schools
- Elementary School: Cameo Elementary School with 4/10 star rating
- Middle School: WD Gattis Middle School with 5/10 star rating
- High School: Clovis High School with 8/10 star rating