322 Hickory Dr Ames, Iowa, 50014-3431
4 bed • 2.5 bath • 12 guests
Est. $1,223/mo
Inquire about this property
Contact Agent
$324,000
Zestimate
$58,118
Annual Revenue
This property is projected to be in the top 41% revenue percentile compared to similar properties nearby.
AirDNA projects $408/night at 39% occupancy ($58,117.62). Airbtics projects $248/night at 45% occupancy ($40,761).
Top 81% of comparables
Top 1% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$43,726
Avg annual revenue
45%
Avg occupancy rate
$248
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$45k
$60k
$75k
Sign up to see the data on 10 all comparables
$22,081
Profit
Revenue
$58,118
Operating Expenses
$21,235
Operating Income
$36,882
Mortgage & Taxes
$14,801
Profit (Cash Flow)
$22,081
$69,275
Cash Investment
Down Payment
$51,000
Renos & Furnishing
$10,625
Closing Costs
$7,650
Total
$69,275
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
31.87%
Cap Rate
14.46%
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
$6,610
Deductible property tax
$4,080
Your total deduction
$44,289
Your adjusted annual income
$150,000 - $44,289 = $105,711
Taxes on $105,711 (30%)
$31,713
Your old tax bill
$45,000
Your new tax bill
$31,713
Estimated tax savings
$13,287
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:
10,400 sqft
Year built:
1968
Size:
2,131 sqft
Type:
SFR
Parking:
2
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 3022 Story St | 4 | 2 | 1,425 | - | 7,550 | 1920 | $240,000 | 69 |
| 200 Trail Ridge Rd | 3 | 2 | 1,190 | - | 11,075 | 1984 | $0 | - |
| 206 Parkridge Cir | 3 | 3 | 2,062 | - | 10,858 | 1969 | $389,000 | 58 |
| 1214 Arizona Ave | 4 | 2 | 1,395 | - | 9,159 | 1964 | $330,000 | - |
| 305 Wellons Dr | 3 | 2 | 1,052 | - | 6,305 | 1975 | $216,000 | - |
| 903 Mesa Verde Pl | 3 | 3 | 1,117 | - | 12,152 | 1977 | $333,500 | 174 |
| 3617 Ross Rd | 5 | 3 | 1,840 | - | 15,224 | 1961 | $334,000 | 111 |
| 420 Briarwood Pl | 3 | 2 | 1,563 | - | 9,290 | 1940 | $255,000 | - |
| 3118 Ellis St | 2 | 1 | 768 | - | 7,500 | 1953 | $143,000 | - |
| 3402 Oakland St | 2 | 1 | 835 | - | 10,625 | 1920 | $260,000 | 40 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 10,400 sqft
- Building area: 2,131 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RL
- Land Use: Residential
- Parcel Number: 09-05-376-060
- Flood Zone: No
Tax Info
- Year Assessed: 2022
- Assessed Value: $340,600
- County Est. Land Value: $58,300
- Assessed Land Value: $58,300
- County Est. Structure Value: $282,300
Market Estimate: $349,248