2959 Weeping Willow Dr Hamilton OH 45011 Hamilton, OH, 45011
3 bed • 2 bath • 9 guests
Est. $712/mo
Inquire about this property
Contact Agent
$148,400
Zestimate
$23,861
Annual Revenue
BNBCalc predicts this property will get $152 per night with 53% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 53% of comparables
Top 38% 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.
$30,942
Avg annual revenue
53%
Avg occupancy rate
$152
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$50k
$70k
Sign up to see the data on 40 all comparables
-$2,931
Profit
Revenue
$23,861
Operating Expenses
$16,782
Operating Income
$7,079
Mortgage & Taxes
$10,011
Profit (Cash Flow)
-$2,931
$42,632
Cash Investment
Down Payment
$29,680
Renos & Furnishing
$8,500
Closing Costs
$4,452
Total
$42,632
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.87%
Cap Rate
4.77%
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
$7,043
Deductible property tax
$1,469
Your total deduction
$18,806
Your adjusted annual income
$150,000 - $18,806 = $131,194
Taxes on $131,194 (30%)
$39,358
Your old tax bill
$45,000
Your new tax bill
$39,358
Estimated tax savings
$5,642
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:
21,931 sqft
Year built:
1984
Size:
1,869 sqft
Type:
SFR
Parking:
2
Heating:
Electric
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 212 S Mill St | 3 | 2 | 1,288 | - | 20,038 | 1971 | $210,000 | - |
| 3125 Vincent Dr | 3 | 2 | 1,543 | - | 22,953 | 1996 | $0 | - |
| 307 S Mill St | 3 | 2 | 1,950 | - | 103,891 | 1950 | $350,000 | - |
| 204 S Mill St | 2 | 1 | 1,208 | - | 19,948 | 1964 | $135,000 | - |
| 2911 Weeping Willow Dr | 3 | 2 | 2,376 | - | 21,693 | 2011 | $271,200 | - |
| 3016 W Elkton Rd | 3 | 2 | 1,584 | - | 23,889 | 1989 | $0 | - |
| 3113 Teakwood Dr | 3 | 2 | 1,600 | - | 20,143 | 1976 | $0 | - |
| 2988 W Elkton Rd | 3 | 1 | 1,204 | - | 23,279 | 1970 | $16,667 | - |
| 3009 Chickadee Dr | 3 | 2 | 1,514 | - | 24,671 | 1987 | $343,900 | - |
| 3085 Vincent Dr | 3 | 2 | 1,779 | - | 26,340 | 2000 | $0 | - |
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 21,931 sqft
- Building area: 1,869 sqft
- Garage: Yes
- Heating: Electric
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: L5220-066.000-029
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $64,690
- County Est. Land Value: $31,980
- Assessed Land Value: $11,190
- County Est. Structure Value: $152,850
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/19/24 | $154,500 | 100% | Lakeview Loan Servicing Llc |
| 09/17/20 | $179,000 | 101% | Zackery M Gravett |
| 03/15/18 | $126,000 | 98% | Timothy J Lakes, Kelsie Lakes |
| 03/26/03 | $0 | 0% | Beatrice Lewis |
Ownership
- Name: Lakeview Loan Servicing Llc
- Owner Occupied: Yes
- Owner Mailing Address: OH 45011
- Years Owned: 3
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No