Airbnb Investor Score
$1,304
Annual Profit
7.0%
Cap Rate
24.3%
Cash on Cash
$55,992
Annual Revenue
BNBCalc predicts this property will get $201 per night with 66% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 41% of comparables
Top 31% 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.
$50,759
Avg annual revenue
66%
Avg occupancy rate
$201
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$55k
$90k
$135k
Sign up to see the data on 40 all comparables
$30,083
Profit
Revenue
$55,992
Operating Expenses
$20,959
Operating Income
$35,033
Mortgage & Taxes
$4,950
Profit (Cash Flow)
$30,083
$123,750
Cash Investment
Down Payment
$100,000
Renos & Furnishing
$8,750
Closing Costs
$15,000
Total
$123,750
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
24.3%
Cap Rate
7%
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
$23,731
Deductible property tax
$4,950
Your total deduction
$59,574
Your adjusted annual income
$150,000 - $59,574 = $90,426
Taxes on $90,426 (30%)
$27,128
Your old tax bill
$45,000
Your new tax bill
$27,128
Estimated tax savings
$17,872
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:
8,712 sqft
Year built:
2002
Size:
2,196 sqft
Type:
SFR
Parking:
2
Heating:
Forced Air Unit
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 6216 N Espana St | 3 | 3 | 3,026 | - | 6,839 | 2013 | $635,000 | - |
| 19469 E 58th Dr | 2 | 2 | 1,668 | - | 5,227 | 2001 | $480,000 | - |
| 19355 E 58th Dr | 2 | 2 | 1,668 | - | 10,019 | 2001 | $480,000 | - |
| 6156 N Espana St | 2 | 2 | 1,617 | - | 6,839 | 2014 | $520,000 | - |
| 19598 E 62nd Ave | 3 | 2 | 1,604 | - | 8,233 | 2014 | $635,000 | - |
| 6506 N Espana Ct | 3 | 2 | 1,627 | - | 7,797 | 2018 | $510,000 | - |
| 6571 N Cathay St | 3 | 2 | 1,682 | - | 5,427 | 2021 | $0 | - |
| 6276 N Espana St | 3 | 3 | 1,609 | - | 6,882 | 2014 | $0 | - |
| 6435 N Dunkirk St | 2 | 2 | 1,364 | - | 1,400 | 2021 | $415,000 | 35 |
| 6286 N Espana St | 3 | 2 | 1,264 | - | 6,882 | 2014 | $572,500 | - |
Property Details
- MLS Status: property-details-mls-status-cancelled
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 8,712 sqft
- Building area: 2,196 sqft
- Garage: Yes
- Heating: Forced air unit
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: R0119117
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $34,980
- County Est. Land Value: $86,000
- Assessed Land Value: $5,820
- County Est. Structure Value: $412,500
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/24/22 | $500,000 | 70% | Byron Adriano Pullutasig, Daniela M Pineda |
| 02/25/08 | $0 | 0% | Matthew J Hayes, Jennifer L Hayes |
| 08/29/02 | $204,695 | 101% | Matthew J Hayes |
Ownership
- Name: Byron Adriano Pullutasig
- Owner Occupied: Yes
- Owner Mailing Address: 19389 E 59th Dr, Aurora, CO 80019
- Years Owned: 29
- Home Equity: $155,000
- Mortgage Balance Remaining: $350,000
- Financed amount: 101%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No