$51,477
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $243/night at 58% occupancy.Projected nightly rate is $202/night at 54% occupancy.
Top 48% of comparables
Top 16% 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.
$40,693
Avg annual revenue
54%
Avg occupancy rate
$202
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$35k
$60k
$85k
Sign up to see the data on 40 all comparables
-$5,321
Profit
Revenue
$51,477
Operating Expenses
$20,372
Operating Income
$31,105
Mortgage & Taxes
$36,427
Profit (Cash Flow)
-$5,321
$132,825
Cash Investment
Down Payment
$108,000
Renos & Furnishing
$8,625
Closing Costs
$16,200
Total
$132,825
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4%
Cap Rate
5.76%
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
$25,629
Deductible property tax
$5,346
Your total deduction
$60,008
Your adjusted annual income
$150,000 - $60,008 = $89,992
Taxes on $89,992 (30%)
$26,997
Your old tax bill
$45,000
Your new tax bill
$26,997
Estimated tax savings
$18,003
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:
2,178 sqft
Year built:
2013
Size:
1,710 sqft
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 2888 W Pico Del Monte Cir | 3 | 2 | 1,744 | - | 2,614 | 2016 | $595,000 | - |
| 2844 W Pico Del Monte Cir | 3 | 3 | 1,774 | - | 2,614 | 2016 | $0 | - |
| 2505 W Pollo Cir | - | - | 1,638 | - | 5,217 | 2017 | $0 | - |
| 2513 W Pollo Cir | 3 | 2 | 1,663 | - | 3,049 | 2017 | $617,000 | - |
| 2896 W Pico Del Monte Cir | 3 | 3 | 1,667 | - | 3,049 | 2016 | $0 | - |
| 2534 W Pollo Cir | 3 | - | 1,609 | - | 3,641 | 2017 | $649,000 | - |
| 1703 W Sunshine Dr | 3 | 2 | 1,548 | - | 6,970 | 1994 | $610,000 | - |
| 2551 W Pollo Cir | - | - | 1,680 | - | 3,920 | 2017 | $0 | - |
| 2792 W Pico Del Monte Cir | 4 | 2 | 1,849 | - | 3,920 | 2016 | $700,000 | - |
| 2924 W Presidio Dr | 3 | 2 | 1,855 | - | 3,920 | 2016 | $715,000 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 2,178 sqft
- Building area: 1,710 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 112-65-035
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $52,696
- County Est. Land Value: $80,360
- Assessed Land Value: $8,036
- County Est. Structure Value: $446,604
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 10/20/21 | $517,000 | 95% | Kelsey Moore, Sharon Schwertfeger |
| 08/03/16 | $305,000 | 98% | Amy M Gracey, Christopher A Gracey |
| 07/10/15 | $0 | 0% | Daniel Moan, Amanda Moan |
| 07/31/13 | $239,000 | 98% | Daniel Moan |
Ownership
- Name: Kelsey Moore
- Owner Occupied: No
- Owner Mailing Address: 2021 N 29th St, Phoenix, AZ 85008
- Years Owned: 36
- Home Equity: $67,850
- Mortgage Balance Remaining: $491,150
- Financed amount: 98%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No