Airbnb Investor Score
-$22,075
Annual Profit
2.1%
Cap Rate
-19.0%
Cash on Cash
$27,404
Annual Revenue
BNBCalc predicts this property will get $123 per night with 61% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.
Top 48% of comparables
Top 41% 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.
$29,633
Avg annual revenue
61%
Avg occupancy rate
$123
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$25k
$40k
$50k
Sign up to see the data on 15 all comparables
-$22,076
Profit
Revenue
$27,404
Operating Expenses
$17,243
Operating Income
$10,162
Mortgage & Taxes
$32,238
Profit (Cash Flow)
-$22,076
$116,167
Cash Investment
Down Payment
$95,580
Renos & Furnishing
$6,250
Closing Costs
$14,337
Total
$116,167
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-19%
Cap Rate
2.12%
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
$22,682
Deductible property tax
$4,731
Your total deduction
$60,595
Your adjusted annual income
$150,000 - $60,595 = $89,405
Taxes on $89,405 (30%)
$26,822
Your old tax bill
$45,000
Your new tax bill
$26,822
Estimated tax savings
$18,178
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:
-
Year built:
2022
Size:
-
Type:
SFR
Parking:
-
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1 Hope St Nw | 3 | 1 | 1,695 | - | 7,040 | 2011 | $0 | 48 |
| 21 Chalkstone St Nw | 4 | 3 | 3,066 | - | 7,040 | 2006 | $685,000 | 35 |
| 26 Stone Mason Way Nw | 3 | 1 | 0 | - | 0 | 2021 | $567,900 | 110 |
| 3 Stockton St Nw | 3 | 2 | 1,544 | - | 7,040 | 2004 | $625,000 | 27 |
| 5 Stockton St Nw | 3 | 3 | 2,673 | - | 7,040 | 2004 | $655,000 | 36 |
| 6 Devonshire St Nw | - | 2 | 1,504 | - | 7,040 | 2013 | $485,000 | - |
| 109 Hillcrest Ave Nw | 4 | 3 | 3,134 | - | 0 | 2019 | $879,000 | 112 |
| 188 Earl Vaughn Dr | 4 | 3 | 0 | - | 0 | 2021 | $740,000 | 217 |
| 101 Hillcrest Ave Nw | 3 | 1 | 1,948 | - | 0 | 2019 | $619,900 | 102 |
| 94 Hillcrest Ave Nw | 4 | 2 | 2,582 | - | 0 | 2018 | $0 | 161 |
Property Details
- MLS Status: property-details-mls-status-failed
- Property Use: Townhouse
- Stories: 2
- Lot size: -
- Building area: -
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 15-07-26-1-000-002.068
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $42,220
- County Est. Land Value: $90,000
- Assessed Land Value: $18,000
- County Est. Structure Value: $110,100
Market Estimate: $610,395
Ownership
- Name: Regent Homes Llc
- Owner Occupied: No
- Owner Mailing Address: 6901 Lenox Village Dr, Nashville, Tn 37211
- Years Owned: 55
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: N/A
- Inherited: N/A
- Foreclosure: No