Airbnb Investor Score
$368
Annual Profit
47.9%
Cap Rate
8.3%
Cash on Cash
$16,217
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $95/night at 52% occupancy.Projected nightly rate is $74/night at 60% occupancy.
Top 54% of comparables
Top 34% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$17,474
Avg annual revenue
60%
Avg occupancy rate
$74
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$5k
$15k
$25k
$35k
Sign up to see the data on 15 all comparables
$368
Profit
Revenue
$16,217
Operating Expenses
$15,788
Operating Income
$429
Mortgage & Taxes
$60
Profit (Cash Flow)
$368
$4,456
Cash Investment
Down Payment
$179
Renos & Furnishing
$4,250
Closing Costs
$27
Total
$4,456
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.26%
Cap Rate
47.89%
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
$42
Deductible property tax
$9
Your total deduction
$340
Your adjusted annual income
$150,000 - $340 = $149,660
Taxes on $149,660 (30%)
$44,898
Your old tax bill
$45,000
Your new tax bill
$44,898
Estimated tax savings
$102
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:
8,407 sqft
Year built:
1924
Size:
10,032 sqft
Type:
MFR
Parking:
4
Heating:
CENTRAL
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 2801 N Hudson Ave | 2 | 2 | 1,352 | - | 7,013 | 1919 | - | - |
| 513 Nw 31st St | 4 | 2 | 1,679 | - | 7,013 | 1927 | $387,000 | - |
| 613 Nw 19th St | 4 | 2 | 3,500 | - | 7,013 | 1926 | $558,000 | 123 |
| 308 Nw 28th St | 1 | 2 | 1,653 | - | 7,013 | 1921 | $250,000 | 56 |
| 229 E Madison Ave | 1 | 0 | 15,462 | - | 38,681 | 1949 | $0 | 255 |
| 710 Nw 17th St | - | - | 17,216 | - | 28,706 | 1972 | $2,311,500 | - |
| 201 Nw 23rd St | 8 | 4 | 4,672 | - | 8,494 | 1924 | $725,000 | - |
| 420 Nw 26th St | 8 | 8 | 4,960 | - | 7,013 | 1929 | $167,000 | - |
| 207 Nw 23rd St | 8 | 4 | 3,682 | - | 5,489 | 1925 | $625,000 | - |
| 305 Nw 25th St | 2 | 2 | 2,004 | - | 5,184 | 1922 | $330,000 | - |
Property Details
- MLS Status: N/A
- Property Use: Residential Income (General/Multi-Family)
- Stories: 2
- Lot size: 8,407 sqft
- Building area: 10,032 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 04-660-2300
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $81,981
- County Est. Land Value: $54,600
- Assessed Land Value: $5,024
- County Est. Structure Value: $836,400
Market Estimate: $785,511
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 10/22/13 | $0 | 0% | Falcon Realty Llc |
| 09/19/08 | $0 | 0% | Falcon Realty Llc |
| 09/19/08 | $0 | 0% | Falcon Realty Llc |
| 07/27/06 | $0 | 0% | Ohio 4cs |
| 07/27/06 | $0 | 0% | Ohio 4cs |
| Invalid Date | $105,500 | 0% | Columbus Critical Care Corp |
Ownership
- Name: Yorkshire Three Llc
- Owner Occupied: No
- Owner Mailing Address: 11625 Custer Rd # 110525, Frisco, Tx 75035
- Years Owned: 52
- Home Equity: -
- Mortgage Balance Remaining: $612,000
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No