1966 N Stoneview Pl Boise, Idaho, 83702-3000
4 bed • 3.5 bath • 8 guests
Est. $5,042/mo
Inquire about this property
Contact Agent
$1,051,200
Zestimate
$68,491
Annual Revenue
BNBCalc predicts this property will get $262 per night with 63% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 48% 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.
$61,856
Avg annual revenue
63%
Avg occupancy rate
$262
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$70k
$110k
$155k
Sign up to see the data on 40 all comparables
-$25,004
Profit
Revenue
$68,491
Operating Expenses
$22,584
Operating Income
$45,907
Mortgage & Taxes
$70,911
Profit (Cash Flow)
-$25,004
$252,651
Cash Investment
Down Payment
$210,240
Renos & Furnishing
$10,875
Closing Costs
$31,536
Total
$252,651
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-9.89%
Cap Rate
4.36%
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
$49,891
Deductible property tax
$10,407
Your total deduction
$130,645
Your adjusted annual income
$150,000 - $130,645 = $19,355
Taxes on $19,355 (30%)
$5,806
Your old tax bill
$45,000
Your new tax bill
$5,806
Estimated tax savings
$39,194
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:
1989
Size:
2,787 sqft
Type:
SFR
Parking:
3
Heating:
Yes
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 2086 N Trailview Pl | 4 | 2 | 2,052 | - | 10,890 | 1992 | $0 | - |
| 1943 N Stoneview Pl | 3 | 2 | 1,230 | - | 10,454 | 1993 | $0 | - |
| 677 W Sandstone Ct | 4 | 2 | 2,203 | - | 11,761 | 1994 | $0 | - |
| 2020 N Stoneview Pl | 3 | 2 | 2,336 | - | 10,890 | 1989 | $0 | - |
| 2005 N Stoneview Pl | 3 | 2 | 1,860 | - | 10,454 | 1992 | $0 | - |
| 1890 N Stoneview Pl | 3 | 2 | 3,028 | - | 12,632 | 1990 | $0 | - |
| 2375 N Towerview Ln | 4 | 4 | 4,158 | - | 43,560 | 1990 | $0 | - |
| 2338 N Broadview Pl | 4 | 3 | 3,447 | - | 14,375 | 1986 | $0 | - |
| 318 E Highland View Dr | 4 | 3 | 2,384 | - | 9,235 | 2007 | $0 | - |
| 2315 N Claremont Dr | 4 | 3 | 4,892 | - | 30,056 | 1965 | $0 | - |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 9,583 sqft
- Building area: 2,787 sqft
- Garage: Yes
- Heating: Yes
- Pool: No
- Fireplaces: 2
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-1A
- Land Use: Residential
- Parcel Number: R8037320320
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $973,100
- County Est. Land Value: $338,300
- Assessed Land Value: $338,300
- County Est. Structure Value: $634,800
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 03/09/21 | $0 | 0% | Scott Randolph, Stefanie Elizabeth Randolph |
| 12/07/09 | $0 | 0% | John E White, Loretta A Tofani |
Ownership
- Name: Scott Randolph
- Owner Occupied: Yes
- Owner Mailing Address: 1966 N Stoneview Pl, Boise, ID 83702
- Years Owned: 43
- Home Equity: $782,000
- Mortgage Balance Remaining: $364,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: Yes
- Foreclosure: No