$94,489
Annual Revenue
BNBCalc predicts this property will get $304 per night with 62% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 53% of comparables
Top 13% 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.
$71,646
Avg annual revenue
62%
Avg occupancy rate
$304
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$85k
$150k
$220k
Sign up to see the data on 40 all comparables
$27,714
Profit
Revenue
$94,489
Operating Expenses
$25,964
Operating Income
$68,525
Mortgage & Taxes
$40,811
Profit (Cash Flow)
$27,714
$149,900
Cash Investment
Down Payment
$121,000
Renos & Furnishing
$10,750
Closing Costs
$18,150
Total
$149,900
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.48%
Cap Rate
11.32%
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
$28,714
Deductible property tax
$5,989
Your total deduction
$43,141
Your adjusted annual income
$150,000 - $43,141 = $106,859
Taxes on $106,859 (30%)
$32,058
Your old tax bill
$45,000
Your new tax bill
$32,058
Estimated tax savings
$12,942
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:
9,159 sqft
Year built:
1983
Size:
2,440 sqft
Type:
SFR
Parking:
2
Heating:
YES
Sold Comparables
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 9,159 sqft
- Building area: 2,440 sqft
- Garage: No
- Heating: Yes
- Pool: Yes
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-9
- Land Use: Residential
- Parcel Number: 141-08-188
- Flood Zone: Yes, Zone 0.2
Tax Info
- Year Assessed: 2023
- Assessed Value: $50,010
- County Est. Land Value: $100,000
- Assessed Land Value: -
- County Est. Structure Value: $400,100
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 07/18/24 | $0 | 0% | Nikhil Ray |
| 07/18/24 | $604,990 | 94% | Nikhil Ray |
| 08/28/12 | $249,900 | 90% | Brian Beach, Lisa Beach |
| 06/29/12 | $197,900 | 0% | Heritage Holdings Llc |
| 01/15/11 | $0 | 0% | Stacey Davidson |
| 04/08/08 | $335,000 | 98% | William M Davidson, Stacey Davidson |
| Invalid Date | $149,500 | 70% | Alexander Bendyna, Shirleyal C Bendyna |
Ownership
- Name: Nikhil Ray
- Owner Occupied: No
- Owner Mailing Address: 2551 E Oxford Ct, Gilbert, Az 85295
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $574,740
- Financed amount: 70%
- Owner Type: Individual
- Lien: No
- Inherited: Yes
- Foreclosure: No