$45,232
Annual Revenue
BNBCalc predicts this property will get $224 per night with 57% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 83% 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.
$49,371
Avg annual revenue
57%
Avg occupancy rate
$224
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$45k
$80k
$115k
Sign up to see the data on 40 all comparables
-$29,447
Profit
Revenue
$45,232
Operating Expenses
$19,560
Operating Income
$25,672
Mortgage & Taxes
$55,119
Profit (Cash Flow)
-$29,447
$196,808
Cash Investment
Down Payment
$163,420
Renos & Furnishing
$8,875
Closing Costs
$24,513
Total
$196,808
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-14.96%
Cap Rate
3.14%
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
$38,780
Deductible property tax
$8,089
Your total deduction
$111,621
Your adjusted annual income
$150,000 - $111,621 = $38,379
Taxes on $38,379 (30%)
$11,514
Your old tax bill
$45,000
Your new tax bill
$11,514
Estimated tax savings
$33,486
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:
13,678 sqft
Year built:
1948
Size:
1,905 sqft
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1076 Dean Dr Nw | 4 | 3 | 0 | - | 18,382 | 1953 | $1,305,000 | - |
| 903 Dean Dr Nw | 4 | 4 | 3,333 | - | 15,987 | 2008 | $1,875,000 | - |
| 798 Wellesley Dr Nw | 5 | 4 | 2,966 | - | 16,727 | 1940 | $2,300,000 | 784 |
| 1022 Northcliffe Dr Nw | 3 | 2 | 1,794 | - | 39,770 | 1954 | $789,000 | - |
| 711 Wilson Rd Nw | 3 | 3 | 1,798 | - | 21,127 | 1940 | $1,062,500 | - |
| 2089 Mckinley Rd Nw | 1 | 1 | 870 | - | 13,678 | 1940 | $1,300,000 | - |
| 2117 Belvedere Dr Nw | 3 | 3 | 2,695 | - | 6,229 | 1930 | $1,320,000 | - |
| 2131 Belvedere Dr Nw | 3 | 3 | 2,383 | - | 8,973 | 1940 | $0 | - |
| 570 Collier Rd Nw | 3 | 3 | 2,334 | - | 12,589 | 1938 | $1,135,000 | - |
| 2117 Mckinley Rd Nw | 3 | 3 | 1,618 | - | 11,543 | 1937 | $0 | - |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: -
- Lot size: 13,678 sqft
- Building area: 1,905 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R4
- Land Use: Residential
- Parcel Number: 17 018500010364
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $304,200
- County Est. Land Value: $306,200
- Assessed Land Value: $122,480
- County Est. Structure Value: $454,300
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 11/22/21 | $700,000 | 80% | Brendan P Mckillop, Keena C Mckillop |
Ownership
- Name: Brendan Mc Killop
- Owner Occupied: Yes
- Owner Mailing Address: 2280 Brookview Dr Nw, Atlanta, GA 30318
- Years Owned: 34
- Home Equity: $398,000
- Mortgage Balance Remaining: $560,000
- Financed amount: 80%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No