$28,138
Annual Revenue
This property is projected to be in the top 54% revenue percentile compared to similar properties nearby.
Projected nightly rate is $214/night at 36% occupancy.Projected nightly rate is $181/night at 55% occupancy.
Top 94% of comparables
Top 8% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$39,228
Avg annual revenue
55%
Avg occupancy rate
$181
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$50k
$80k
$110k
Sign up to see the data on 15 all comparables
-$2,624
Profit
Revenue
$28,138
Operating Expenses
$17,338
Operating Income
$10,800
Mortgage & Taxes
$13,424
Profit (Cash Flow)
-$2,624
$54,270
Cash Investment
Down Payment
$39,800
Renos & Furnishing
$8,500
Closing Costs
$5,970
Total
$54,270
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.83%
Cap Rate
5.42%
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
$9,445
Deductible property tax
$1,970
Your total deduction
$30,959
Your adjusted annual income
$150,000 - $30,959 = $119,041
Taxes on $119,041 (30%)
$35,712
Your old tax bill
$45,000
Your new tax bill
$35,712
Estimated tax savings
$9,288
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:
6,490 sqft
Year built:
1978
Size:
1,422 sqft
Type:
SFR
Parking:
1
Heating:
CENTRAL
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 4321 Phoenix Dr | 3 | 1 | 936 | - | 8,189 | 1980 | $0 | 47 |
| 3022 Southwest Dr | 3 | 2 | 1,488 | - | 11,543 | 1989 | $215,000 | - |
| 4823 Mesa Dr | 3 | 2 | 1,388 | - | 21,519 | 1995 | $235,500 | - |
| 3230 Phoenix Cir | 2 | 2 | 945 | - | 7,013 | 1988 | $0 | 8 |
| 3049 S Roena St | 2 | 1 | 788 | - | 5,184 | 1954 | $123,000 | 42 |
| 5118 Hodson Pl | 3 | 2 | 1,188 | - | 7,144 | 1998 | $195,000 | 43 |
| 3115 Carlsbad Dr | 3 | 2 | 1,753 | - | 8,494 | 1991 | $218,000 | 34 |
| 5127 Seerley Creek Rd | 3 | 2 | 1,164 | - | 5,000 | 2001 | $199,900 | 89 |
| 4326 Mesa Ct | 3 | 1 | 936 | - | 9,017 | 1968 | $90,900 | - |
| 4521 Yuma Dr | 3 | 1 | 936 | - | 8,930 | 1967 | $173,500 | 90 |
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 6,490 sqft
- Building area: 1,422 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 2
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 49-11-30-113-042.000-200
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $147,900
- County Est. Land Value: $8,200
- Assessed Land Value: $8,200
- County Est. Structure Value: $139,700
Market Estimate: $182,594
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 09/12/19 | $120,000 | 98% | Latifah Gray |
Ownership
- Name: Latifah Gray
- Owner Occupied: Yes
- Owner Mailing Address: 3102 Southwest Dr, Indianapolis, In 46241
- Years Owned: 57
- Home Equity: $26,874
- Mortgage Balance Remaining: $117,826
- Financed amount: 98%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No