$39,176
Annual Revenue
BNBCalc predicts this property will get $148 per night with 64% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 58% of comparables
Top 26% 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.
$36,198
Avg annual revenue
64%
Avg occupancy rate
$148
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$25k
$45k
$60k
Sign up to see the data on 40 all comparables
-$15,558
Profit
Revenue
$39,176
Operating Expenses
$18,773
Operating Income
$20,403
Mortgage & Taxes
$35,961
Profit (Cash Flow)
-$15,558
$128,988
Cash Investment
Down Payment
$106,620
Renos & Furnishing
$6,375
Closing Costs
$15,993
Total
$128,988
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-12.06%
Cap Rate
3.82%
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
$25,301
Deductible property tax
$5,278
Your total deduction
$42,648
Your adjusted annual income
$150,000 - $42,648 = $107,352
Taxes on $107,352 (30%)
$32,206
Your old tax bill
$45,000
Your new tax bill
$32,206
Estimated tax savings
$12,794
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:
9,017 sqft
Year built:
1902
Size:
2,218 sqft
Type:
MFR
Parking:
2
Heating:
YES
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 2709 Griffiths Ave | 5 | 3 | 2,256 | - | 2,919 | 1905 | $0 | - |
| 2497 Erie Ave | 5 | 4 | 3,209 | - | 8,407 | 1910 | $1,125,000 | 42 |
| 3542 Stettinius Ave | 6 | 3 | 3,616 | - | 7,449 | 1918 | $625,000 | 70 |
| 2659 Madison Rd | 4 | 4 | 3,412 | - | 5,140 | 1963 | - | 76 |
| 2786 Eileen Dr | 2 | 2 | 2,106 | - | 5,576 | 1911 | $0 | - |
| 3784 Hyde Park Ave | - | - | 4,060 | - | 9,583 | 1937 | $247,044 | - |
| 3789 Millsbrae Ave | 3 | 3 | 1,796 | - | 10,019 | 1906 | $515,000 | - |
| 2847 Minto Ave | 4 | 2 | 1,276 | - | 4,182 | 1913 | $280,000 | - |
| 3103 Celeron Ave | - | - | 3,410 | - | 17,424 | 1929 | $0 | - |
| 2748 Atlantic Ave | - | 5 | 2,706 | - | 4,879 | 1958 | $620,000 | 125 |
Property Details
- MLS Status: Active
- Property Use: Duplex (2 Units, Any Combination)
- Stories: 2
- Lot size: 9,017 sqft
- Building area: 2,218 sqft
- Garage: Yes
- Heating: Yes
- Pool: No
- Fireplaces: 0
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 039-0006-0005-00
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $156,622
- County Est. Land Value: $279,570
- Assessed Land Value: $97,850
- County Est. Structure Value: $167,920
Market Estimate: $583,010
Ownership
- Name: Daniel M Hendricks
- Owner Occupied: No
- Owner Mailing Address: 3 Moyer Pl, Cincinnati, Oh 45208
- Years Owned: 466
- Home Equity: $236,700
- Mortgage Balance Remaining: $207,000
- Financed amount: -
- Owner Type: Investor
- Lien: N/A
- Inherited: N/A
- Foreclosure: No