$84,612
Annual Revenue
AirDNA projects $286/night at 81% occupancy ($84,612.42).
Top 101% of comparables
Top 101% of comparables
$26,213
Profit
Revenue
$84,612
Operating Expenses
$22,400
Operating Income
$62,213
Net Effective Rent
$36,000
Profit (Cash Flow)
$26,213
$5,350
Cash Investment
Renos & Furnishing
$2,250
Setup Costs
$3,100
Total
$5,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
489.95%
Payback Period Days
74
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
5,227 sqft
Year built:
1910
Size:
5,697 sqft
Type:
MFR
Parking:
-
Heating:
HEAT PUMP
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Apartments (Generic)
- Stories: 3
- Lot size: 5,227 sqft
- Building area: 5,697 sqft
- Garage: No
- Heating: Heat pump
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 457-11-04-045
- Flood Zone: Yes, Zone
Tax Info
- Year Assessed: 2022
- Assessed Value: $87,000
- County Est. Land Value: $470,000
- Assessed Land Value: -
- County Est. Structure Value: $980,000
Market Estimate: -
Schools
- Elementary School: Memminger Elementary School with 2/10 star rating
- High School: Burke High School with 2/10 star rating