237718 W Hwy 101
5 bed • 5 bath • 15 guests
Est. $6,492/mo
Inquire about this property
Contact Agent
$1,353,600
Zestimate
Airbnb Investor Score
-$14,287
Annual Profit
5.7%
Cap Rate
-4.4%
Cash on Cash
$104,255
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $587/night at 63% occupancy.Projected nightly rate is $446/night at 64% occupancy.
Top 48% of comparables
Top 38% 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.
$110,415
Avg annual revenue
64%
Avg occupancy rate
$446
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$45k
$120k
$190k
$275k
Sign up to see the data on 40 all comparables
-$14,288
Profit
Revenue
$104,255
Operating Expenses
$27,233
Operating Income
$77,022
Mortgage & Taxes
$91,310
Profit (Cash Flow)
-$14,288
$324,578
Cash Investment
Down Payment
$270,720
Renos & Furnishing
$13,250
Closing Costs
$40,608
Total
$324,578
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.4%
Cap Rate
5.69%
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
$64,243
Deductible property tax
$13,401
Your total deduction
$150,215
Your adjusted annual income
$150,000 - $150,215 = -$215
Taxes on -$215 (30%)
-$64
Your old tax bill
$45,000
Your new tax bill
-$64
Estimated tax savings
$45,064
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:
10.87 sqft
Year built:
2008
Size:
5,403 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Fireplace(s), Fireplace Insert, Heat Pump
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 10.87 sqft
- Building area: 5,403 sqft
- Garage: Yes
- Heating: Fireplace(s), fireplace insert, heat pump
- Pool: No
- Fireplaces: 2
- Basement: No
- Cooling: Heat Pump
- View: Mountain(s), Partial, River, Territorial
- Parking: Driveway, Detached Garage, RV Parking
- Amenities: Dishwasher(s), Disposal, Double Oven, Dryer(s), Refrigerator(s), Stove(s)/Range(s), Washer(s), Garbage Disposal, Water Heater: Electric, Water Heater Location: Crawlspace
- Price per square foot: $240
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 073030140020
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $1,296,800
Schools
- High School: Lincoln High School with 2/10 star rating