$43,464
Annual Revenue
BNBCalc predicts this property will get $295 per night with 58% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 56% of comparables
Top 51% 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.
$58,714
Avg annual revenue
58%
Avg occupancy rate
$295
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$60k
$100k
$145k
Sign up to see the data on 40 all comparables
$9,961
Profit
Revenue
$43,464
Operating Expenses
$19,330
Operating Income
$24,134
Mortgage & Taxes
$14,173
Profit (Cash Flow)
$9,961
$58,823
Cash Investment
Down Payment
$42,020
Renos & Furnishing
$10,500
Closing Costs
$6,303
Total
$58,823
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.93%
Cap Rate
11.48%
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
$9,972
Deductible property tax
$2,080
Your total deduction
$10,664
Your adjusted annual income
$150,000 - $10,664 = $139,336
Taxes on $139,336 (30%)
$41,801
Your old tax bill
$45,000
Your new tax bill
$41,801
Estimated tax savings
$3,199
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:
23,566 sqft
Year built:
1977
Size:
2,624 sqft
Type:
SFR
Parking:
2
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 2145 Lloyd Dr | 3 | 2 | 2,250 | - | 12,240 | 1977 | $0 | - |
| 2121 Markland Dr | 3 | 2 | 1,682 | - | 11,151 | 1970 | $0 | - |
| 2116 Cherryhill Ln | 4 | 2 | 1,903 | - | 10,629 | 1969 | $0 | - |
| 2205 Georgetown Blvd | 3 | 2 | 1,926 | - | 15,507 | 1976 | $411,000 | 27 |
| 2437 Shield Ln | 4 | 2 | 1,905 | - | 12,981 | 1968 | $179,000 | - |
| 2116 Burnside Pl | 4 | 2 | 1,808 | - | 14,244 | 1977 | $450,000 | 32 |
| 456 Longdale Cres | 4 | 2 | 1,869 | - | 10,324 | 1966 | $365,000 | 33 |
| 2448 Dunbarton Dr | 3 | 2 | 1,725 | - | 10,934 | 1967 | $310,000 | 24 |
| 2232 Georgetown Blvd | 3 | 2 | 1,996 | - | 11,195 | 1977 | $345,000 | 28 |
| 2300 Rock Creek Dr | 4 | 3 | 2,016 | - | 17,947 | 1972 | $307,000 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 23,566 sqft
- Building area: 2,624 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R10S: RESIDENTIAL
- Land Use: Residential
- Parcel Number: 0193012000140
- Flood Zone: No
Tax Info
- Year Assessed: 2019
- Assessed Value: $300,800
- County Est. Land Value: $105,000
- Assessed Land Value: $105,000
- County Est. Structure Value: $195,800
Market Estimate: -
Ownership
- Name: Johnnie Brown
- Owner Occupied: Yes
- Owner Mailing Address: 2209 Georgetown Blvd, Chesapeake, Va 23325
- Years Owned: 571
- Home Equity: -
- Mortgage Balance Remaining: $430,500
- Financed amount: -
- Owner Type: Individual
- Lien: N/A
- Inherited: N/A
- Foreclosure: No