$120,114
Annual Revenue
BNBCalc predicts this property will get $422 per night with 63% occupancy, putting it in the top 39% revenue percentile compared to similar properties nearby.
Top 41% of comparables
Top 11% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$106,288
Avg annual revenue
63%
Avg occupancy rate
$422
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$45k
$80k
$115k
$155k
Sign up to see the data on 10 all comparables
$45,792
Profit
Revenue
$120,114
Operating Expenses
$29,295
Operating Income
$90,819
Mortgage & Taxes
$45,027
Profit (Cash Flow)
$45,792
$166,150
Cash Investment
Down Payment
$133,500
Renos & Furnishing
$12,625
Closing Costs
$20,025
Total
$166,150
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
27.56%
Cap Rate
13.6%
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
$31,680
Deductible property tax
$6,608
Your total deduction
$26,242
Your adjusted annual income
$150,000 - $26,242 = $123,758
Taxes on $123,758 (30%)
$37,127
Your old tax bill
$45,000
Your new tax bill
$37,127
Estimated tax savings
$7,873
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:
7,405 sqft
Year built:
2008
Size:
3,461 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 |
|---|---|---|---|---|---|---|---|---|
| 2537 Chateau Clermont St | 3 | 3 | 2,550 | - | 5,663 | 2007 | $700,000 | 62 |
| 2376 Luberon Dr | 4 | 4 | 3,099 | - | 13,504 | 2007 | $1,385,000 | 336 |
| 2617 Calanques Ter | 5 | 3 | 3,250 | - | 6,534 | 2007 | $674,900 | 51 |
| 2302 Jada Dr | 3 | 2 | 1,768 | - | 5,227 | 2005 | $500,000 | 28 |
| 2504 Chateau Napoleon Dr | 3 | 3 | 3,289 | - | 9,583 | 2014 | $1,100,000 | 115 |
| 2530 Starlight Valley St | 3 | 2 | 1,768 | - | 5,227 | 2005 | $490,000 | 13 |
| 2805 Josephine Dr | 3 | 3 | 3,289 | - | 9,583 | 2012 | $0 | - |
| 2604 Centaurus St | 3 | 2 | 1,248 | - | 4,356 | 2006 | $405,000 | 41 |
| 2507 Stardust Valley Dr | 3 | 2 | 1,768 | - | 6,970 | 2004 | $472,500 | 35 |
| 2641 Rue Montpellier Ave | 3 | 2 | 1,928 | - | 5,663 | 2007 | $515,000 | 26 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 7,405 sqft
- Building area: 3,461 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 190-19-613-057
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $191,301
- County Est. Land Value: $140,000
- Assessed Land Value: $49,000
- County Est. Structure Value: $406,574
Market Estimate: $868,673
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 05/14/21 | $565,000 | 89% | Kevin Janszyan, Christine Janszyan |
| 08/19/19 | $0 | 0% | Heather A Hughes |
| 11/14/08 | $361,141 | 98% | Michael J Hughes, Heather A Hughes |
Ownership
- Name: Kevin Janszyan
- Owner Occupied: Yes
- Owner Mailing Address: 2281 Montferrat Ln, Henderson, Nv 89044
- Years Owned: 36
- Home Equity: $101,100
- Mortgage Balance Remaining: $504,000
- Financed amount: 98%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Elise L. Wolff Elementary School with 9/10 star rating
- Middle School: Del E Webb Middle School with 8/10 star rating
- High School: Coronado High School with 9/10 star rating