$56,540
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $360/night at 43% occupancy.Projected nightly rate is $308/night at 48% occupancy.
Top 58% of comparables
Top 31% 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.
$60,208
Avg annual revenue
48%
Avg occupancy rate
$308
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$60k
$100k
$150k
Sign up to see the data on 40 all comparables
-$2,911
Profit
Revenue
$56,540
Operating Expenses
$26,684
Operating Income
$29,856
Mortgage & Taxes
$32,767
Profit (Cash Flow)
-$2,911
$100,270
Cash Investment
Down Payment
$79,800
Renos & Furnishing
$8,500
Closing Costs
$11,970
Total
$100,270
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.9%
Cap Rate
7.48%
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
$26,143
Deductible property tax
$3,990
Your total deduction
$49,985
Your adjusted annual income
$150,000 - $49,985 = $100,015
Taxes on $100,015 (30%)
$30,005
Your old tax bill
$45,000
Your new tax bill
$30,005
Estimated tax savings
$14,995
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:
19,602 sqft
Year built:
1969
Size:
1,152 sqft
Type:
SFR
Parking:
-
Heating:
Forced Air Unit
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 5200 Holiday Dr | 3 | 2 | 1,176 | - | 13,068 | 1980 | $250,000 | - |
| 1164 Lexington Ave | 4 | 2 | 1,512 | - | 33,541 | 1972 | $659,000 | - |
| 3143 Leisure Dr | 2 | 1 | 960 | - | 13,068 | 1978 | $0 | - |
| 368 Scotch Pine Dr | 3 | 2 | 1,384 | - | 12,632 | 1974 | $0 | - |
| 322 Scotch Pine Dr | 3 | 2 | 2,028 | - | 11,761 | 1977 | $290,000 | - |
| 4117 Low Ridge Rd | 3 | 1 | 1,191 | - | 12,197 | 1973 | $257,000 | - |
| 131 Nadine Blvd | 3 | 1 | 960 | - | 11,761 | 1976 | $0 | - |
| 187 Linden Loop | 3 | 1 | 1,092 | - | 20,473 | 1969 | $255,000 | 5 |
| 2150 Vacation Ln | 2 | 1 | 920 | - | 11,761 | 1977 | $189,900 | - |
| 2199 Vacation Ln | 2 | 1 | 571 | - | 11,761 | 1972 | $150,000 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 19,602 sqft
- Building area: 1,152 sqft
- Garage: No
- Heating: Forced air unit
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-3
- Land Use: Residential
- Parcel Number: 03.14C.1.50
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $110,690
- County Est. Land Value: $24,420
- Assessed Land Value: $24,420
- County Est. Structure Value: $86,270
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 11/04/21 | $0 | 0% | Red Run Properties Llc |
| 06/20/14 | $22,000 | 100% | Dennis Medina |
| 07/26/13 | $1,635 | 100% | Deutsche Bank National Trust Company |
| 11/21/06 | $119,250 | 100% | Amira Moussa, Elsayed Aly |
Ownership
- Name: Red Run Properties Llc
- Owner Occupied: No
- Owner Mailing Address: 113 W Walnut Ln, Philadelphia, PA 19144
- Years Owned: 36
- Home Equity: $227,500
- Mortgage Balance Remaining: $169,500
- Financed amount: 100%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No