$44,268
Annual Revenue
BNBCalc predicts this property will get $185 per night with 67% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 71% 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.
$46,704
Avg annual revenue
67%
Avg occupancy rate
$185
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$50k
$85k
$125k
Sign up to see the data on 40 all comparables
$4,879
Profit
Revenue
$44,268
Operating Expenses
$19,435
Operating Income
$24,833
Mortgage & Taxes
$19,954
Profit (Cash Flow)
$4,879
$76,284
Cash Investment
Down Payment
$59,160
Renos & Furnishing
$8,250
Closing Costs
$8,874
Total
$76,284
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.39%
Cap Rate
8.39%
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
$14,039
Deductible property tax
$2,928
Your total deduction
$19,106
Your adjusted annual income
$150,000 - $19,106 = $130,894
Taxes on $130,894 (30%)
$39,268
Your old tax bill
$45,000
Your new tax bill
$39,268
Estimated tax savings
$5,732
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:
6,046 sqft
Year built:
1971
Size:
1,012 sqft
Type:
SFR
Parking:
-
Heating:
CENTRAL
Sold Comparables
Property Details
- MLS Status: property-details-mls-status-cancelled
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 6,046 sqft
- Building area: 1,012 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 35-31-16-52470-000-0260
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $94,109
- County Est. Land Value: $67,288
- Assessed Land Value: -
- County Est. Structure Value: $87,339
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 03/06/20 | $160,000 | 100% | Richie P Gambrell, Grace A Marquette |
| 12/21/07 | $140,000 | 80% | Danna B M Jackson |
| 11/20/07 | $40,000 | 0% | St Petersburg Properties Inc |
Ownership
- Name: Paul Gambrell Richie
- Owner Occupied: No
- Owner Mailing Address: 2526 26th St S, Saint Petersburg, Fl 33712
- Years Owned: 53
- Home Equity: $20,744
- Mortgage Balance Remaining: $141,356
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No