$145,863
Annual Revenue
This property is projected to be in the top 31% revenue percentile compared to similar properties nearby.
Projected nightly rate is $520/night at 56% occupancy.Projected nightly rate is $607/night at 65% occupancy.
Top 51% of comparables
Top 51% of comparables
Seasonality
Sign up to view the full seasonality chart
$76,787
Profit
Revenue
$145,863
Operating Expenses
$32,042
Operating Income
$113,821
Mortgage & Taxes
$37,034
Profit (Cash Flow)
$76,787
$139,270
Cash Investment
Down Payment
$109,800
Renos & Furnishing
$13,000
Closing Costs
$16,470
Total
$139,270
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
55.13%
Cap Rate
20.73%
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
$26,056
Deductible property tax
$5,435
Your total deduction
-$30,878
Your adjusted annual income
$150,000 - -$30,878 = $180,878
Taxes on $180,878 (30%)
$54,264
Your old tax bill
$45,000
Your new tax bill
$54,264
Estimated tax savings
-$9,264
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:
40,946 sqft
Year built:
1979
Size:
3,654 sqft
Type:
SFR
Parking:
2
Heating:
CENTRAL
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1809 Tammany Dr | 3 | 2 | 1,398 | - | 14,810 | 1952 | $760,000 | - |
| 2434 Eastland Ave | 2 | 1 | 1,500 | - | 32,670 | 1956 | $560,000 | - |
| 1043 Mitchell Rd | 3 | 1 | 1,999 | - | 16,988 | 1960 | $435,000 | 80 |
| 2703 Meadow Rose Dr | 3 | 2 | 1,692 | - | 21,780 | 1958 | $445,000 | - |
| 904 Potter Ln | 5 | 3 | 2,285 | - | 14,375 | 1953 | $900,000 | - |
| 1703 Porter Rd # A | 3 | 3 | 1,914 | - | 0 | 2013 | $630,000 | 32 |
| 2409 Barclay Dr | 3 | 2 | 1,278 | - | 14,810 | 1952 | $460,000 | - |
| 2308 Sheridan Rd | 3 | 1 | 1,132 | - | 19,166 | 1950 | $430,000 | - |
| 2715 Mailan Dr | 3 | 2 | 1,750 | - | 9,583 | 1954 | $534,500 | 48 |
| 1531 Dugger Dr | 4 | 3 | 2,678 | - | 0 | 2018 | $970,000 | 25 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 40,946 sqft
- Building area: 3,654 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R10
- Land Use: Residential
- Parcel Number: 083-08-0-163-00
- Flood Zone: No
Tax Info
- Year Assessed: 2022
- Assessed Value: $145,475
- County Est. Land Value: $245,000
- Assessed Land Value: $61,250
- County Est. Structure Value: $336,900
Market Estimate: $733,144
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 11/01/21 | $0 | 0% | William Tobin Watkinson, Aleksandra Watkinson |
| 05/24/18 | $0 | 0% | Don T Watkinson, Rhonda L Watkinson |
| 05/24/18 | $549,900 | 89% | Don T Watkinson, Rhonda L Watkinson |
| Invalid Date | $147,900 | 89% | Arnold M Ginn |
Ownership
- Name: William Tobin Watkinson
- Owner Occupied: Yes
- Owner Mailing Address: 2825 Harriette Ct, Nashville, Tn 37206
- Years Owned: 68
- Home Equity: $248,950
- Mortgage Balance Remaining: $485,000
- Financed amount: 89%
- Owner Type: Individual
- Lien: No
- Inherited: Yes
- Foreclosure: No
Schools
- High School: Stratford Comp High School with 2/10 star rating