$30,396
Annual Revenue
BNBCalc predicts this property will get $116 per night with 68% occupancy, putting it in the top 42% revenue percentile compared to similar properties nearby.
Top 81% of comparables
Top 21% 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.
$29,619
Avg annual revenue
68%
Avg occupancy rate
$116
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$20k
$35k
$45k
Sign up to see the data on 15 all comparables
$2,983
Profit
Revenue
$30,396
Operating Expenses
$17,631
Operating Income
$12,764
Mortgage & Taxes
$9,781
Profit (Cash Flow)
$2,983
$37,600
Cash Investment
Down Payment
$29,000
Renos & Furnishing
$4,250
Closing Costs
$4,350
Total
$37,600
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.93%
Cap Rate
8.8%
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
$6,882
Deductible property tax
$1,435
Your total deduction
-$3,860
Your adjusted annual income
$150,000 - -$3,860 = $153,860
Taxes on $153,860 (30%)
$46,158
Your old tax bill
$45,000
Your new tax bill
$46,158
Estimated tax savings
-$1,158
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:
-
Size:
-
Type:
OTHER
Parking:
-
Heating:
NONE
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: City, Municipal, Town, Village Owned (Exempt)
- Stories: 0
- Lot size: -
- Building area: -
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: PUBLIC WORKS
- Parcel Number: 116-26-567A
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $75
- County Est. Land Value: $500
- Assessed Land Value: $75
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 12/13/16 | $0 | 0% | Felipe Ruiz |
| 10/01/14 | $38,900 | 0% | Kit-Lu Choeng |
| 11/01/08 | $31,500 | 0% | Real 3 Llc |
| Invalid Date | $22,000 | 0% | Mark P Acosta, Geraldine L Acosta |
Ownership
- Name: La Vida Assn
- Owner Occupied: No
- Owner Mailing Address: Po Box 85160, Tucson, Az 85754
- Years Owned: 116
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Tolson Elementary School with 5/10 star rating
- Middle School: Mansfeld Middle School with 6/10 star rating