Airbnb Investor Score
$2,514
Annual Profit
8.1%
Cap Rate
4.9%
Cash on Cash
$32,982
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $215/night at 42% occupancy.Projected nightly rate is $144/night at 65% occupancy.
Top 93% of comparables
Top 6% 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.
$34,347
Avg annual revenue
65%
Avg occupancy rate
$144
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$35k
$45k
$60k
Sign up to see the data on 40 all comparables
$2,514
Profit
Revenue
$32,982
Operating Expenses
$17,968
Operating Income
$15,014
Mortgage & Taxes
$12,500
Profit (Cash Flow)
$2,514
$50,869
Cash Investment
Down Payment
$37,060
Renos & Furnishing
$8,250
Closing Costs
$5,559
Total
$50,869
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.94%
Cap Rate
8.1%
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
$8,795
Deductible property tax
$1,834
Your total deduction
$21,894
Your adjusted annual income
$150,000 - $21,894 = $128,106
Taxes on $128,106 (30%)
$38,432
Your old tax bill
$45,000
Your new tax bill
$38,432
Estimated tax savings
$6,568
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:
5,001 sqft
Year built:
1949
Size:
1,254 sqft
Type:
SFR
Parking:
1
Heating:
Forced Air Unit
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 103 W 26th St | 3 | 1 | 1,190 | - | 4,356 | 1918 | $239,000 | - |
| 1610 S 1st Ave | 2 | 1 | 896 | - | 6,164 | 1925 | $0 | - |
| 1603 S 1st Ave | 4 | 3 | 2,136 | - | 5,001 | 1923 | $0 | - |
| 2317 S Duluth Ave | 3 | 2 | 851 | - | 5,458 | 1966 | $256,000 | - |
| 2507 S Poplar Dr | 3 | 2 | 3,030 | - | 15,730 | 1950 | $0 | - |
| 2705 S 9th Ave | 3 | 2 | 1,940 | - | 12,802 | 1967 | $428,000 | - |
| 901 E 38th St | 3 | 2 | 886 | - | 12,123 | 1959 | $337,000 | - |
| 2425 S Duluth Ave | 2 | 1 | 974 | - | 5,458 | 1946 | $249,000 | - |
| 708 E Woodlawn Dr | 4 | 1 | 1,384 | - | 9,640 | 1956 | $470,000 | - |
| 1906 S Duluth Ave | 4 | 1 | 1,672 | - | 4,321 | 1937 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: -
- Lot size: 5,001 sqft
- Building area: 1,254 sqft
- Garage: Yes
- Heating: Forced air unit
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 36797
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $210,600
- County Est. Land Value: -
- Assessed Land Value: $27,700
- County Est. Structure Value: -
Market Estimate: -
Ownership
- Name: Mark Buttenhoff
- Owner Occupied: No
- Owner Mailing Address: 903 S Newcomb Ave Apt 211, Sioux Falls, SD 57106
- Years Owned: 0
- Home Equity: $52,080
- Mortgage Balance Remaining: $199,920
- Financed amount: -
- Owner Type: Investor
- Lien: N/A
- Inherited: N/A
- Foreclosure: No