BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 328 Shannon Dr Fairbanks AK 99701

5 bed β€’ 2 bath β€’ 10 guests β€’ $473,000

BNB

Calc

Annual Revenue

$66,803

Profit (Cash Flow)

$12,532

Cap Rate

9.4%

Annual Revenue

$66,803

AirDNA projects $295/night at 62% occupancy ($66,803).

BNB Calc projects a 62% occupancy rate, $295 rate per night.

Revenue Percentile (property's earnings compare to others in the market}


Return Metrics

10.33% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$12,531$25,063$37,594$50,126$62,658$125,316$375,948
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$378,400$378,400$378,400$378,400$378,400$378,400$378,400
Down Payment$94,600$94,600$94,600$94,600$94,600$94,600$94,600
Property Appreciation$14,190$28,805$43,859$59,365$75,336$162,672$675,095
Total Return$499,721$526,868$554,454$582,492$610,994$760,988$1,524,044

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

10.33%

Cap Rate

9.39%

Return on Investment

25.86%

property-location

328 Shannon Dr Fairbanks AK 99701 Fairbanks, AK, 99701

5 bed β€’ 2 bath β€’ 10 guests

Est. $2,269/mo

Agent

Inquire about this property

Contact Agent

$473,000

Zestimate

$66,803

Annual Revenue


AirDNA projects $295/night at 62% occupancy ($66,803.12).

Top 101% of comparables

Top 101% of comparables


00

Airbnb Comparables

Comparable data could not be found for this address

$0

Avg annual revenue

0%

Avg occupancy rate

$0

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 0 all comparables

$12,532

Profit

Revenue

$66,803

Operating Expenses

$22,364

Operating Income

$44,439

Mortgage & Taxes

$31,907

Profit (Cash Flow)

$12,532

$121,290

Cash Investment

Down Payment

$94,600

Renos & Furnishing

$12,500

Closing Costs

$14,190

Total

$121,290

DSCR Ratio

Strong

1.39

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

10.33%

Cap Rate

9.39%

Profit (Cummulative)

$12,532

$378,400

$12,500

$14,190

$0

Total Gain

$31,368

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$22,449

Deductible property tax

$4,683

Your total deduction

$121,794

Your adjusted annual income

$150,000 - $121,794 = $28,206


Taxes on $28,206 (30%)

$8,462

Your old tax bill

$45,000

Your new tax bill

$8,462


Estimated tax savings

$36,538

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:

8,479 sqft

Year built:

1980

Size:

2,024 sqft

Type:

SFR

Parking:

2

Heating:

-

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
515 Iditarod Ave321,488-11,2001974$0-
1137 Joyce Dr421,369-8,6911983$038
319 Dunbar Ave222,365-9,0001965$0142
551 Slater Dr32780-9,1131984$084
438 Carlton Dr-42,508-9,5001984$0-
325 Glacier Ave332,178-9,0002003$0-
284 Cindy Dr421,878-8,6251981$0-
339 Shannon Dr-21,012-10,0751984$0-
305 Cindy Dr522,691-7,8751982$0-
338 Shannon Dr33992-9,7951997$0-

Property Details

  • MLS Status: N/A
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size: 8,479 sqft
  • Building area: 2,024 sqft
  • Garage: Yes
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 00000094862
  • Flood Zone: Yes, Zone AREA WITH REDUCED FLOOD RISK DUE TO LEVEE

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $333,107
  • County Est. Land Value: $33,916
  • Assessed Land Value: $33,916
  • County Est. Structure Value: $299,191
  • Market Estimate: $407,909