$154,498
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $466/night at 47% occupancy.Projected nightly rate is $413/night at 58% occupancy.
Top 73% of comparables
Top 3% 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.
$91,940
Avg annual revenue
58%
Avg occupancy rate
$413
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$95k
$165k
$240k
Sign up to see the data on 40 all comparables
$53,783
Profit
Revenue
$154,498
Operating Expenses
$33,765
Operating Income
$120,733
Mortgage & Taxes
$66,951
Profit (Cash Flow)
$53,783
$241,525
Cash Investment
Down Payment
$198,500
Renos & Furnishing
$13,250
Closing Costs
$29,775
Total
$241,525
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
22.26%
Cap Rate
12.16%
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
$47,105
Deductible property tax
$9,826
Your total deduction
$77,327
Your adjusted annual income
$150,000 - $77,327 = $72,673
Taxes on $72,673 (30%)
$21,802
Your old tax bill
$45,000
Your new tax bill
$21,802
Estimated tax savings
$23,198
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:
38,930 sqft
Year built:
1970
Size:
7,427 sqft
Type:
SFR
Parking:
2
Heating:
CENTRAL
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 12337 Douglas Cir | 4 | 4 | 5,022 | - | 23,322 | 1967 | $775,000 | 41 |
| 215 Heavenly Dr | 3 | 3 | 4,972 | - | 42,312 | 1963 | $575,000 | 27 |
| 610 Grey Fawn Dr | 3 | 2 | 2,652 | - | 11,616 | 1968 | $250,000 | - |
| 13804 Cuming St | 5 | 5 | 4,100 | - | 29,185 | 2002 | $1,400,000 | 3 |
| 12721 Morrison Dr | 4 | 2 | 2,242 | - | 10,370 | 1970 | $465,000 | 56 |
| 12740 Harney St | 4 | 3 | 2,103 | - | 19,082 | 1969 | $415,000 | - |
| 12846 Jackson St | 4 | 3 | 4,157 | - | 10,625 | 1969 | $540,000 | 34 |
| 12935 Dewey Ave | 4 | 2 | 2,258 | - | 10,625 | 1968 | $485,000 | 46 |
| 828 S 131st St | 4 | 3 | 2,649 | - | 13,775 | 1969 | $554,000 | - |
| 12079 Westover Rd | 4 | 3 | 4,046 | - | 11,390 | 1966 | $452,000 | - |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 38,930 sqft
- Building area: 7,427 sqft
- Garage: Yes
- Heating: Central
- Pool: Yes
- Fireplaces: 1
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R1
- Land Use: Residential
- Parcel Number: 1306361326
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $886,000
- County Est. Land Value: $84,800
- Assessed Land Value: $84,800
- County Est. Structure Value: $801,200
Market Estimate: $765,338
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 08/07/15 | $520,000 | 92% | Maurie Gorat |
| 10/21/11 | $0 | 0% | Gilbert Navarro, Christina M Navarro |
| 01/11/10 | $0 | 0% | Dn Ents Inc |
| 03/21/08 | $0 | 0% | Gilbert Navarro |
| 10/07/06 | $243,000 | 99% | Dn Ents Inc |
| 02/03/05 | $272,285 | 84% | Miguel Beno |
| 07/01/04 | $315,000 | 0% | First Franklin Mtg Loan Trust 200 |
Ownership
- Name: Maurie Gorat
- Owner Occupied: No
- Owner Mailing Address: 220 Heavenly Dr, Omaha, Ne 68154
- Years Owned: 107
- Home Equity: -
- Mortgage Balance Remaining: $480,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No