$71,460
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $301/night at 48% occupancy.Projected nightly rate is $197/night at 58% occupancy.
Top 36% 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.
$43,069
Avg annual revenue
58%
Avg occupancy rate
$197
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$45k
$75k
$105k
Sign up to see the data on 40 all comparables
$1,270
Profit
Revenue
$71,460
Operating Expenses
$22,970
Operating Income
$48,490
Mortgage & Taxes
$47,220
Profit (Cash Flow)
$1,270
$169,750
Cash Investment
Down Payment
$140,000
Renos & Furnishing
$8,750
Closing Costs
$21,000
Total
$169,750
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.74%
Cap Rate
6.92%
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
$33,223
Deductible property tax
$6,930
Your total deduction
$88,934
Your adjusted annual income
$150,000 - $88,934 = $61,066
Taxes on $61,066 (30%)
$18,320
Your old tax bill
$45,000
Your new tax bill
$18,320
Estimated tax savings
$26,680
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:
-
Year built:
2022
Size:
2,664 sqft
Type:
SFR
Parking:
2
Heating:
CENTRAL
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 2718 37th St | 1 | 1 | 1,440 | - | 3,049 | 1984 | $465,000 | - |
| 2708 37th St | 1 | 1 | 1,440 | - | 3,049 | 1984 | $465,000 | - |
| 3201 4th Ave | 2 | 1 | 910 | - | 3,049 | 1910 | $520,000 | 31 |
| 2500 37th St | 2 | 2 | 1,172 | - | 6,098 | 1913 | $610,000 | 52 |
| 3653 3rd Ave | 2 | 1 | 1,025 | - | 2,614 | 1918 | $450,000 | 24 |
| 3226 T St | 3 | 2 | 2,362 | - | 4,356 | 2006 | $760,000 | 74 |
| 2975 42nd St | 3 | 1 | 1,262 | - | 4,792 | 1915 | $530,000 | 17 |
| 3101 U St | 2 | 1 | 943 | - | 4,356 | 1947 | $485,000 | 27 |
| 2845 32nd St | 2 | 1 | 953 | - | 3,049 | 1905 | $490,000 | 31 |
| 3333 37th St | 3 | 2 | 720 | - | 3,049 | 1930 | $360,000 | 24 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: -
- Building area: 2,664 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-2A
- Land Use: Residential
- Parcel Number: 010-0311-023-0000
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $641,484
- County Est. Land Value: -
- Assessed Land Value: $77,821
- County Est. Structure Value: -
Market Estimate: $588,474
Ownership
- Name: Workaholics Trust
- Owner Occupied: No
- Owner Mailing Address: 1000 41st St, Sacramento, Ca 95819
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $507,000
- Financed amount: -
- Owner Type: Investor
- Lien: N/A
- Inherited: N/A
- Foreclosure: No
Schools
- High School: Hiram W. Johnson High School with 2/10 star rating