$74,345
Annual Revenue
BNBCalc predicts this property will get $281 per night with 68% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.
Top 41% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$71,691
Avg annual revenue
68%
Avg occupancy rate
$281
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$45k
$65k
$85k
$110k
Sign up to see the data on 10 all comparables
-$43,547
Profit
Revenue
$74,345
Operating Expenses
$23,345
Operating Income
$51,001
Mortgage & Taxes
$94,548
Profit (Cash Flow)
-$43,547
$288,820
Cash Investment
Down Payment
$280,320
Renos & Furnishing
$8,500
Total
$288,820
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-13.05%
Cap Rate
3.63%
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
$66,521
Deductible property tax
$13,876
Your total deduction
$183,574
Your adjusted annual income
$150,000 - $183,574 = -$33,574
Taxes on -$33,574 (30%)
-$10,072
Your old tax bill
$45,000
Your new tax bill
-$10,072
Estimated tax savings
$55,072
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:
4,725 sqft
Year built:
1920
Size:
1,523 sqft
Type:
SFR
Parking:
-
Heating:
NONE
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1938 Ward St | 3 | 2 | 1,390 | - | 5,460 | 1922 | $1,635,000 | 18 |
| 2736 Milvia St | 4 | 1 | 1,470 | - | 3,237 | 1904 | $1,258,000 | 19 |
| 2904 Otis St | 2 | 1 | 1,066 | - | 2,784 | 1925 | $1,090,000 | 38 |
| 1917 Oregon St | 3 | 2 | 1,168 | - | 5,200 | 1909 | $1,035,000 | 17 |
| 1616 Carleton St | 2 | 2 | 1,316 | - | 5,320 | 1913 | $700,000 | - |
| 2801 Stanton St | 2 | 1 | 1,074 | - | 3,040 | 1918 | $1,000,000 | 20 |
| 1515 Tyler St | 3 | 3 | 1,100 | - | 4,860 | 1924 | $694,000 | - |
| 1612 Carleton St | 1 | 1 | 496 | - | 2,450 | 1913 | $390,000 | - |
| 2540 California St | 1 | 1 | 840 | - | 2,520 | 1923 | $950,000 | 28 |
| 2643 Hillegass Ave | 8 | 3 | 3,361 | - | 4,760 | 1905 | $2,450,000 | 91 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 4,725 sqft
- Building area: 1,523 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 55-1826-22
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $640,310
- County Est. Land Value: -
- Assessed Land Value: $192,093
- County Est. Structure Value: -
Market Estimate: $1,207,573
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 08/30/22 | $0 | 0% | Felicia Maria Betancourt, Charles Louis Ellik |
| Invalid Date | $460,000 | 70% | Felicia M Betancourt |
| Invalid Date | $0 | 0% | Curran Trust |
| Invalid Date | $0 | 0% |
Ownership
- Name: Felicia Maria Betancourt
- Owner Occupied: Yes
- Owner Mailing Address: 2115 Carleton St, Berkeley, Ca 94704
- Years Owned: 251
- Home Equity: $981,300
- Mortgage Balance Remaining: $322,700
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: Yes
- Foreclosure: No