$64,769
Annual Revenue
BNBCalc predicts this property will get $195 per night with 73% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 71% 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.
$52,077
Avg annual revenue
73%
Avg occupancy rate
$195
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$50k
$80k
$105k
Sign up to see the data on 40 all comparables
$37,610
Profit
Revenue
$64,769
Operating Expenses
$22,100
Operating Income
$42,669
Mortgage & Taxes
$5,059
Profit (Cash Flow)
$37,610
$23,750
Cash Investment
Down Payment
$15,000
Renos & Furnishing
$6,500
Closing Costs
$2,250
Total
$23,750
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
158.35%
Cap Rate
56.89%
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
$3,560
Deductible property tax
$742
Your total deduction
-$29,282
Your adjusted annual income
$150,000 - -$29,282 = $179,282
Taxes on $179,282 (30%)
$53,785
Your old tax bill
$45,000
Your new tax bill
$53,785
Estimated tax savings
-$8,785
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:
36,000 sqft
Year built:
1961
Size:
82,208 sqft
Type:
MFR
Parking:
93
Heating:
Floor/Wall
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 318 Bellevue Ave E | - | - | 3,900 | - | 4,800 | 1956 | $1,700,000 | - |
| 1727 Belmont Ave | - | - | 10,400 | - | 5,000 | 1908 | $6,500,000 | - |
| 1733 Belmont Ave | - | - | 7,425 | - | 5,000 | 1910 | $6,500,000 | - |
| 1737 Belmont Ave | - | - | 8,119 | - | 4,300 | 1908 | $6,500,000 | - |
| 606 E Thomas St | 1 | 1 | 12,350 | - | 4,259 | 1906 | $0 | - |
| 423 Boylston Ave E | 3 | 2 | 2,610 | - | 3,600 | 1910 | $0 | - |
| 1057 E Harrison St | 3 | 3 | 1,030 | - | 3,000 | 1908 | $911,000 | - |
| 810 E Denny Way | - | - | 12,672 | - | 6,360 | 1918 | $0 | - |
| 1712 Summit Ave | - | - | 20,191 | - | 8,333 | 1906 | $4,496,450 | - |
| 509 E Republican St | - | - | 5,400 | - | 3,600 | 1958 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Apartments (Generic)
- Stories: 9
- Lot size: 36,000 sqft
- Building area: 82,208 sqft
- Garage: Yes
- Heating: Floor/wall
- Pool: Yes
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: MR (M)
- Land Use: Residential
- Parcel Number: 684820-0060
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $44,065,360
- County Est. Land Value: $14,400,000
- Assessed Land Value: $14,400,000
- County Est. Structure Value: $29,665,360
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 08/26/15 | $0 | 0% | Glen Tompkins |
| 04/25/24 | $0 | 0% | Anna Theresa Tender |
| 04/22/24 | $0 | 0% | Monica Cortes Viharo, William Viharo |
| 04/01/24 | $0 | 0% | Jasmine Henry Cameron Ingram |
| 08/18/23 | $0 | 0% | Allison Jane Rutherford |
| 10/20/22 | $0 | 0% | James C Dobbins, Suzanne M Gay |
| 10/26/22 | $0 | 0% | Andrew Dietz, Christian Slotter |
| 03/18/92 | $0 | 0% | Kenneth L Banchero, Liesa L Banchero |
| 08/24/22 | $0 | 0% | Josiah Daniel Massari |
| 05/31/22 | $0 | 0% | Cooperative Plan |
Ownership
- Name: Anna Tender
- Owner Occupied: No
- Owner Mailing Address: , WA 98107
- Years Owned: 5
- Home Equity: -
- Mortgage Balance Remaining: $285,000
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No