$47,555
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $294/night at 51% occupancy.Projected nightly rate is $210/night at 62% occupancy.
Top 53% of comparables
Top 38% 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.
$50,979
Avg annual revenue
62%
Avg occupancy rate
$210
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$50k
$85k
$125k
Sign up to see the data on 40 all comparables
-$6,029
Profit
Revenue
$47,555
Operating Expenses
$19,862
Operating Income
$27,693
Mortgage & Taxes
$33,722
Profit (Cash Flow)
-$6,029
$125,477
Cash Investment
Down Payment
$99,980
Renos & Furnishing
$10,500
Closing Costs
$14,997
Total
$125,477
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.8%
Cap Rate
5.53%
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
$23,726
Deductible property tax
$4,949
Your total deduction
$57,002
Your adjusted annual income
$150,000 - $57,002 = $92,998
Taxes on $92,998 (30%)
$27,899
Your old tax bill
$45,000
Your new tax bill
$27,899
Estimated tax savings
$17,101
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:
6,100 sqft
Year built:
1925
Size:
1,548 sqft
Type:
SFR
Parking:
-
Heating:
Central
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 6419 N Lynn Ave | 2 | 2 | 1,356 | - | 6,222 | 1926 | $0 | - |
| 809 E Knollwood St | 2 | 1 | 1,248 | - | 8,471 | 1925 | $350,000 | - |
| 300 E North St | 3 | 2 | 1,488 | - | 5,850 | 1926 | $512,000 | - |
| 331 W Jean St | 3 | 2 | 1,782 | - | 6,100 | 1978 | $0 | - |
| 304 E Hanlon St | 3 | 1 | 918 | - | 6,000 | 1952 | $0 | - |
| 708 E Crenshaw St | 3 | 2 | 1,458 | - | 7,400 | 1922 | $425,000 | - |
| 6704 N Harer St | 3 | 3 | 0 | - | 5,600 | - | $525,000 | - |
| 307 W Wilder Ave | 2 | 2 | 1,214 | - | 5,800 | 1940 | $395,000 | - |
| 6913 N Highland Ave | - | 1 | 0 | - | 10,600 | 1922 | $0 | - |
| 302 W Wilder Ave | 4 | 3 | 2,196 | - | 5,800 | 1952 | $190,000 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 6,100 sqft
- Building area: 1,548 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: SH-RS
- Land Use: Residential
- Parcel Number: A3628184FB000000006650
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $146,066
- County Est. Land Value: $80,886
- Assessed Land Value: -
- County Est. Structure Value: $265,350
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 05/31/12 | $173,000 | 95% | Nathan E Cinal |
| 05/14/09 | $50,000 | 100% | Marc F Kurtzman |
| 05/17/05 | $189,000 | 100% | Marc F Kurtzman, Frederick Kurtzman |
| Invalid Date | $63,000 | 90% | Kathleen O Benson |
Ownership
- Name: Nathan E Cinal
- Owner Occupied: Yes
- Owner Mailing Address: 312 W Lambright St, Tampa, FL 33604
- Years Owned: 149
- Home Equity: $313,000
- Mortgage Balance Remaining: $60,000
- Financed amount: 90%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Potter Elementary School with 1/10 star rating
- Middle School: Madison Middle School with 3/10 star rating
- High School: Wharton High School with 3/10 star rating