$85,894
Annual Revenue
BNBCalc predicts this property will get $186 per night with 67% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 6% 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.
$47,210
Avg annual revenue
67%
Avg occupancy rate
$186
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$45k
$80k
$115k
Sign up to see the data on 40 all comparables
$35,873
Profit
Revenue
$85,894
Operating Expenses
$24,846
Operating Income
$61,048
Mortgage & Taxes
$25,175
Profit (Cash Flow)
$35,873
$94,586
Cash Investment
Down Payment
$74,640
Renos & Furnishing
$8,750
Closing Costs
$11,196
Total
$94,586
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
37.92%
Cap Rate
16.35%
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
$17,712
Deductible property tax
$3,695
Your total deduction
-$1,185
Your adjusted annual income
$150,000 - -$1,185 = $151,185
Taxes on $151,185 (30%)
$45,356
Your old tax bill
$45,000
Your new tax bill
$45,356
Estimated tax savings
-$356
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:
2,178 sqft
Year built:
1996
Size:
1,990 sqft
Type:
SFR
Parking:
1
Heating:
FORCED AIR
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 2,178 sqft
- Building area: 1,990 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 138-08-810-109
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $82,083
- County Est. Land Value: $84,000
- Assessed Land Value: $29,400
- County Est. Structure Value: $150,523
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 04/23/10 | $117,000 | 0% | Brian I Tamura |
| 08/25/09 | $149,937 | 0% | Anton Plasil |
| 06/04/07 | $0 | 0% | Fdt Ents Llc |
| 10/11/04 | $275,000 | 90% | Anton Plasil |
| Invalid Date | $162,500 | 98% | Kristina M Palanza |
| Invalid Date | $123,000 | 102% | Lawrence J Smith |
| Invalid Date | $119,500 | 94% | Michael G Miller, Lenay A Miller |
Ownership
- Name: Brian I Tamura
- Owner Occupied: No
- Owner Mailing Address: 95-390 Kuahelani Ave Ste 3ac, Mililani, Hi 96789
- Years Owned: 171
- Home Equity: $270,350
- Mortgage Balance Remaining: $138,750
- Financed amount: 94%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Edith Garehime Elementary School with 6/10 star rating
- Middle School: Ernest Becker Middle School with 7/10 star rating
- High School: Centennial High School with 5/10 star rating