20 Drake Ave Gilmanton, New Hampshire, 03237
3 bed • 2 bath • 8 guests
Est. $1,510/mo
Inquire about this property
Contact Agent
$314,800
Zestimate
$45,582
Annual Revenue
BNBCalc predicts this property will get $345 per night with 52% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 23% of comparables
Top 83% 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.
$72,168
Avg annual revenue
52%
Avg occupancy rate
$345
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$80k
$140k
$205k
Sign up to see the data on 40 all comparables
$4,741
Profit
Revenue
$45,582
Operating Expenses
$19,606
Operating Income
$25,977
Mortgage & Taxes
$21,235
Profit (Cash Flow)
$4,741
$80,904
Cash Investment
Down Payment
$62,960
Renos & Furnishing
$8,500
Closing Costs
$9,444
Total
$80,904
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.86%
Cap Rate
8.25%
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
$14,941
Deductible property tax
$3,117
Your total deduction
$27,618
Your adjusted annual income
$150,000 - $27,618 = $122,382
Taxes on $122,382 (30%)
$36,714
Your old tax bill
$45,000
Your new tax bill
$36,714
Estimated tax savings
$8,286
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:
7,405 sqft
Year built:
1960
Size:
1,918 sqft
Type:
SFR
Parking:
-
Heating:
Radiant
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 17 Willow Ave | 2 | 1 | 2,660 | - | 15,246 | 1965 | $240,000 | - |
| 17 Drake Ave | 2 | 1 | 1,207 | - | 12,197 | 1965 | $330,000 | - |
| 94 Fox Dr | 1 | 1 | 1,872 | - | 12,197 | 1980 | $0 | - |
| 39 Fox Dr | 2 | 1 | 600 | - | 31,363 | 1965 | $0 | - |
| 17 Grape Ave | 2 | 1 | 1,188 | - | 15,246 | 2006 | $550,000 | - |
| 31 Mallard Ave | 2 | 1 | 1,952 | - | 6,098 | 1950 | $280,000 | - |
| 67 Hemlock Dr | 2 | 1 | 2,727 | - | 10,019 | 1960 | $0 | 169 |
| 9 Maple Ave | 2 | 1 | 2,427 | - | 17,860 | 1975 | $0 | - |
| 20 Chestnut Ave | 2 | 1 | 1,120 | - | 6,098 | 1958 | $231,000 | 33 |
| 8 Applewood Rd | 2 | 1 | 2,466 | - | 12,197 | 1965 | $75,000 | - |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 7,405 sqft
- Building area: 1,918 sqft
- Garage: No
- Heating: Radiant
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RES LR
- Land Use: Residential
- Parcel Number: GILM M:00119 L:013000 S:000000
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $134,700
- County Est. Land Value: -
- Assessed Land Value: $48,000
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 10/20/22 | $262,000 | 95% | Tyler Duff |
| 03/31/21 | $190,133 | 79% | Kelsie M Fralick |
| Invalid Date | $105,000 | 88% | Walter T Fullerton Jr |
| Invalid Date | $81,000 | 95% | Linda C Fullerton |
Ownership
- Name: Tyler Duff
- Owner Occupied: Yes
- Owner Mailing Address: 20 Drake Ave, Gilmanton, NH 03237
- Years Owned: 24
- Home Equity: $49,100
- Mortgage Balance Remaining: $248,900
- Financed amount: 95%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No