$33,749
Annual Revenue
This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $210/night at 44% occupancy.Projected nightly rate is $211/night at 61% occupancy.
Top 76% of comparables
Top 23% 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.
$43,530
Avg annual revenue
61%
Avg occupancy rate
$211
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$50k
$85k
$120k
Sign up to see the data on 40 all comparables
$7,195
Profit
Revenue
$33,749
Operating Expenses
$18,067
Operating Income
$15,681
Mortgage & Taxes
$8,486
Profit (Cash Flow)
$7,195
$37,434
Cash Investment
Down Payment
$25,160
Renos & Furnishing
$8,500
Closing Costs
$3,774
Total
$37,434
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.22%
Cap Rate
12.46%
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
$5,971
Deductible property tax
$1,245
Your total deduction
$8,599
Your adjusted annual income
$150,000 - $8,599 = $141,401
Taxes on $141,401 (30%)
$42,420
Your old tax bill
$45,000
Your new tax bill
$42,420
Estimated tax savings
$2,580
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:
5,532 sqft
Year built:
1946
Size:
1,152 sqft
Type:
SFR
Parking:
1
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 21023 Poinciana St | 3 | 2 | 1,189 | - | 8,407 | 1959 | $195,000 | 45 |
| 27347 Shiawassee Rd | 3 | 1 | 2,229 | - | 16,248 | 1946 | $243,000 | 223 |
| 27005 Shiawassee Rd | - | 1 | 1,016 | - | 5,314 | 1946 | $43,956 | - |
| 21920 Seminole St | 2 | 1 | 1,026 | - | 14,505 | 1968 | $200,000 | 33 |
| 21605 Indian St | 2 | 1 | 848 | - | 9,453 | 1941 | $178,000 | 49 |
| 22047 Rougemont Dr | 3 | 3 | 2,582 | - | 49,658 | 2003 | $372,500 | 40 |
| 21121 Poinciana St | - | 2 | 999 | - | 12,981 | 1927 | $220,000 | - |
| 26230 Shiawassee Rd | 2 | 1 | 906 | - | 12,589 | 1955 | $160,000 | 30 |
| 21326 Negaunee St | - | 1 | 640 | - | 11,021 | 1942 | $35,000 | - |
| 21159 Poinciana St | - | 1 | 912 | - | 12,981 | 1938 | $60,000 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 5,532 sqft
- Building area: 1,152 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-1
- Land Use: Residential
- Parcel Number: 76-24-31-102-039
- Flood Zone: No
Tax Info
- Year Assessed: 2022
- Assessed Value: $48,310
- County Est. Land Value: $18,740
- Assessed Land Value: $9,370
- County Est. Structure Value: $77,880
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 09/27/13 | $22,225 | 0% | Samir Sallan |
| 11/05/12 | $0 | 0% | Hud-Housing Of Urban Dev |
| 07/03/12 | $24,800 | 0% | Fargo Bk Na Wells |
| Invalid Date | $104,300 | 99% | Arnet J Garlinghouse |
Ownership
- Name: Samir Sallan
- Owner Occupied: No
- Owner Mailing Address: 22077 Poinciana St, Southfield, Mi 48033
- Years Owned: 131
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 99%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No