312 N 6th Ave Twin Falls, Idaho, 83301
3 bed • 2 bath • 9 guests
Est. $1,416/mo
Inquire about this property
Contact Agent
$295,200
Zestimate
Airbnb Investor Score
-$8,007
Annual Profit
4.0%
Cap Rate
-10.5%
Cash on Cash
$29,409
Annual Revenue
This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $143/night at 51% occupancy.Projected nightly rate is $132/night at 61% occupancy.
Top 56% of comparables
Top 46% 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.
$31,174
Avg annual revenue
61%
Avg occupancy rate
$132
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$30k
$45k
$60k
Sign up to see the data on 40 all comparables
-$8,007
Profit
Revenue
$29,409
Operating Expenses
$17,503
Operating Income
$11,906
Mortgage & Taxes
$19,913
Profit (Cash Flow)
-$8,007
$76,396
Cash Investment
Down Payment
$59,040
Renos & Furnishing
$8,500
Closing Costs
$8,856
Total
$76,396
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-10.48%
Cap Rate
4.03%
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
$14,010
Deductible property tax
$2,922
Your total deduction
$38,425
Your adjusted annual income
$150,000 - $38,425 = $111,575
Taxes on $111,575 (30%)
$33,472
Your old tax bill
$45,000
Your new tax bill
$33,472
Estimated tax savings
$11,528
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:
6,229 sqft
Year built:
1915
Size:
1,300 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced Air, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 6,229 sqft
- Building area: 1,300 sqft
- Garage: No
- Heating: Forced air, natural gas
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Wall/Window Unit(s)
- View: -
- Parking: -
- Amenities: Gas Water Heater, Dishwasher, Oven/Range Freestanding, Refrigerator
- Price per square foot: $227
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: RPT00010220150A
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $178,238
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $295,200
Schools
- Elementary School: Lincoln Elementary School with 2/10 star rating
- Middle School: South Hills Middle School with 2/10 star rating
- High School: Canyon Ridge High School with 2/10 star rating