$161,993
Annual Revenue
BNBCalc predicts this property will get $581 per night with 59% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 41% of comparables
Top 21% 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.
$133,095
Avg annual revenue
59%
Avg occupancy rate
$581
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$60k
$110k
$160k
$215k
Sign up to see the data on 10 all comparables
$56,424
Profit
Revenue
$161,993
Operating Expenses
$34,739
Operating Income
$127,254
Mortgage & Taxes
$70,830
Profit (Cash Flow)
$56,424
$250,250
Cash Investment
Down Payment
$210,000
Renos & Furnishing
$8,750
Closing Costs
$31,500
Total
$250,250
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
22.54%
Cap Rate
12.11%
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
$49,834
Deductible property tax
$10,395
Your total deduction
$20,968
Your adjusted annual income
$150,000 - $20,968 = $129,032
Taxes on $129,032 (30%)
$38,710
Your old tax bill
$45,000
Your new tax bill
$38,710
Estimated tax savings
$6,290
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:
117,096 sqft
Year built:
1966
Size:
1,373 sqft
Type:
CONDO
Parking:
2
Heating:
NONE
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Condominium
- Stories: 0
- Lot size: 117,096 sqft
- Building area: 1,373 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-1:SINGLE FAM-RES
- Land Use: Residential
- Parcel Number: 346-540-28-59
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $239,486
- County Est. Land Value: -
- Assessed Land Value: $111,759
- County Est. Structure Value: -
Market Estimate: $1,224,115
Sale history
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
Invalid Date | $0 | 0% | Brown,Tr |
Invalid Date | $0 | 0% | Mary Lou Etal Brown |
Invalid Date | $150,000 | 76% | Mary L Brown |
Ownership
- Name: Brown,Tr
- Owner Occupied: No
- Owner Mailing Address: 2630 Torrey Pines Rd Apt E21, La Jolla, Ca 92037
- Years Owned: 335
- Home Equity: $4,599
- Mortgage Balance Remaining: $795,000
- Financed amount: 76%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No