$53,435
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $266/night at 55% occupancy.Projected nightly rate is $208/night at 72% occupancy.
Top 83% of comparables
Top 18% 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.
$55,670
Avg annual revenue
72%
Avg occupancy rate
$208
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$45k
$75k
$105k
Sign up to see the data on 40 all comparables
-$886
Profit
Revenue
$53,435
Operating Expenses
$20,627
Operating Income
$32,809
Mortgage & Taxes
$33,695
Profit (Cash Flow)
-$886
$123,760
Cash Investment
Down Payment
$99,900
Renos & Furnishing
$8,875
Closing Costs
$14,985
Total
$123,760
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.71%
Cap Rate
6.56%
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
$23,707
Deductible property tax
$4,945
Your total deduction
$51,595
Your adjusted annual income
$150,000 - $51,595 = $98,405
Taxes on $98,405 (30%)
$29,521
Your old tax bill
$45,000
Your new tax bill
$29,521
Estimated tax savings
$15,479
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:
1,376 sqft
Year built:
2020
Size:
1,468 sqft
Type:
SFR
Parking:
-
Heating:
Forced Air Unit
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 2710 Se 52nd Ave | 2 | 2 | 1,744 | - | 4,792 | 1931 | $0 | - |
| 5015 Se Lincoln St | 4 | 2 | 2,160 | - | 3,651 | 1915 | $599,000 | - |
| 5615 Se Powell Blvd | 3 | 1 | 1,945 | - | 7,500 | 1937 | $522,500 | 220 |
| 2372 Se 46th Ave | 2 | 1 | 1,225 | - | 4,000 | 1922 | $0 | - |
| 3630 Se Haig St | 3 | 2 | 1,600 | - | 5,500 | 1945 | $610,000 | - |
| 1574 Se 50th Ave | 2 | 1 | 814 | - | 3,333 | 1925 | $0 | - |
| 6075 Se Franklin St | - | 2 | 2,481 | - | 4,908 | 2020 | $0 | 888 |
| 5505 Se Schiller St | 3 | 2 | 1,344 | - | 7,565 | 1980 | $440,000 | - |
| 4423 Se 45th Ave | 2 | 1 | 1,450 | - | 5,000 | 1924 | $482,000 | - |
| 3544 Se 66th Ave | 2 | 1 | 1,338 | - | 4,000 | 1908 | $0 | - |
Property Details
- MLS Status: N/A
- Property Use: Row House (Residential)
- Stories: -
- Lot size: 1,376 sqft
- Building area: 1,468 sqft
- Garage: No
- Heating: Forced air unit
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R1
- Land Use: Residential
- Parcel Number: 1S2E07BD 07104
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $243,160
- County Est. Land Value: $218,250
- Assessed Land Value: -
- County Est. Structure Value: $270,920
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 08/03/21 | $520,000 | 80% | Jonathan J Yan, Rebecca Yan |
Ownership
- Name: Jonathan Yan
- Owner Occupied: Yes
- Owner Mailing Address: 3019 Se 50th Ave, Portland, OR 97206
- Years Owned: 38
- Home Equity: $217,000
- Mortgage Balance Remaining: $416,000
- Financed amount: 80%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No