Airbnb Investor Score
-$4,626
Annual Profit
6.1%
Cap Rate
0.7%
Cash on Cash
$64,604
Annual Revenue
AirDNA projects $264/night at 67% occupancy ($64,604.35).
Top 101% of comparables
Top 101% of comparables
Airbnb Comparables
Comparable data could not be found for this address
$0
Avg annual revenue
0%
Avg occupancy rate
$0
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$0k
$100k
$195k
$300k
Sign up to see the data on 0 all comparables
-$4,627
Profit
Revenue
$64,604
Operating Expenses
$22,079
Operating Income
$42,526
Mortgage & Taxes
$47,152
Profit (Cash Flow)
-$4,627
$171,520
Cash Investment
Down Payment
$139,800
Renos & Furnishing
$10,750
Closing Costs
$20,970
Total
$171,520
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
9%
Cash on Cash Return
0.69%
Cap Rate
6.08%
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
$33,175
Deductible property tax
$6,920
Your total deduction
$156,367
Your adjusted annual income
$150,000 - $156,367 = -$6,367
Taxes on -$6,367 (30%)
-$1,910
Your old tax bill
$45,000
Your new tax bill
-$1,910
Estimated tax savings
$46,910
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
5,000 sqft
Year built:
1917
Size:
2,663 sqft
Type:
SINGLE_FAMILY
Parking:
1
Heating:
Forced Air, See Prop Desc Remarks
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 5,000 sqft
- Building area: 2,663 sqft
- Garage: Yes
- Heating: Forced air, see prop desc remarks
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: Central Air
- View: Mountain(s)
- Parking: Garage Available, Carport, Garage Amenities (None), RV Access/Parking
- Amenities: 220v in Kitchen, Dishwasher, Disposal, Dryer, Exhaust Fan, Microwave, Other, Refrigerator, Washer
- Price per square foot: $262
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 6406116002
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $682,110
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Middle School: North Middle School with 5/10 star rating
- High School: Palmer High School with 3/10 star rating