$61,251
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $430/night at 39% occupancy ($61,251.41). Airbtics projects $335/night at 46% occupancy ($56,284).
Top 63% of comparables
Top 23% 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.
$56,536
Avg annual revenue
46%
Avg occupancy rate
$335
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$65k
$105k
$145k
Sign up to see the data on 40 all comparables
$15,702
Profit
Revenue
$61,251
Operating Expenses
$21,643
Operating Income
$39,609
Mortgage & Taxes
$23,907
Profit (Cash Flow)
$15,702
$92,137
Cash Investment
Down Payment
$70,880
Renos & Furnishing
$10,625
Closing Costs
$10,632
Total
$92,137
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
17.04%
Cap Rate
11.17%
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
$16,820
Deductible property tax
$3,509
Your total deduction
$62,784
Your adjusted annual income
$150,000 - $62,784 = $87,216
Taxes on $87,216 (30%)
$26,165
Your old tax bill
$45,000
Your new tax bill
$26,165
Estimated tax savings
$18,835
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:
13,939 sqft
Year built:
2005
Size:
1,452 sqft
Type:
SFR
Parking:
-
Heating:
Heat Pump
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 5200 Holiday Dr | 3 | 2 | 1,176 | - | 13,068 | 1980 | $250,000 | - |
| 1164 Lexington Ave | 4 | 2 | 1,512 | - | 33,541 | 1972 | $659,000 | - |
| 2141 Shore Line Dr | 6 | 3 | 2,424 | - | 31,363 | 2004 | $525,000 | - |
| 5262 Broadway | 1 | 1 | 1,018 | - | 9,583 | 1973 | $155,000 | - |
| 368 Scotch Pine Dr | 3 | 1 | 1,384 | - | 12,632 | 1974 | $0 | - |
| 124 Summit Ave | 3 | 2 | 1,744 | - | 22,216 | 1969 | $0 | - |
| 4117 Low Ridge Rd | 3 | 1 | 1,191 | - | 12,197 | 1973 | $257,000 | - |
| 4110 Low Ridge Rd | 3 | 2 | 1,404 | - | 13,068 | 2007 | $0 | - |
| 4114 Low Ridge Rd | 3 | 2 | 1,488 | - | 12,632 | 2003 | $295,000 | - |
| 322 Scotch Pine Dr | 3 | 2 | 2,028 | - | 11,761 | 1977 | $290,000 | - |
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 13,939 sqft
- Building area: 1,452 sqft
- Garage: No
- Heating: Heat pump
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-3
- Land Use: Residential
- Parcel Number: 03.14C.3.20
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $110,810
- County Est. Land Value: $22,310
- Assessed Land Value: $22,310
- County Est. Structure Value: $88,500
Market Estimate: -