$102,940
Annual Revenue
AirDNA projects $542/night at 52% occupancy ($102,940.36).
Top 101% of comparables
Top 101% of comparables
$18,158
Profit
Revenue
$102,940
Operating Expenses
$24,782
Operating Income
$78,158
Net Effective Rent
$60,000
Profit (Cash Flow)
$18,158
$15,850
Cash Investment
Renos & Furnishing
$10,750
Setup Costs
$5,100
Total
$15,850
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
114.56%
Payback Period Days
318
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
20,598 sqft
Year built:
1950
Size:
4,418 sqft
Type:
SFR
Parking:
2
Heating:
CENTRAL
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 20,598 sqft
- Building area: 4,418 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RS-60
- Land Use: Residential
- Parcel Number: A3429183UJ000000001070
- Flood Zone: No
Tax Info
- Year Assessed: 2022
- Assessed Value: $1,282,516
- County Est. Land Value: $790,102
- Assessed Land Value: $790,102
- County Est. Structure Value: $492,414
Market Estimate: -
Schools
- Elementary School: Roosevelt Elementary School with 9/10 star rating
- Middle School: Coleman Middle School with 9/10 star rating
- High School: Plant High School with 7/10 star rating