$53,691
Annual Revenue
Projected nightly rate is $245/night at 60% occupancy.
Top 101% of comparables
Top 101% of comparables
$1,111
Profit
Revenue
$53,691
Operating Expenses
$18,380
Operating Income
$35,311
Net Effective Rent
$34,200
Profit (Cash Flow)
$1,111
$13,450
Cash Investment
Renos & Furnishing
$10,500
Setup Costs
$2,950
Total
$13,450
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
8.26%
Payback Period Days
4421
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
5,519 sqft
Year built:
2004
Size:
2,351 sqft
Type:
SFR
Parking:
-
Heating:
NONE
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 5,519 sqft
- Building area: 2,351 sqft
- Garage: Yes
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 262536999989021010
- Flood Zone: No
Tax Info
- Year Assessed: 2022
- Assessed Value: $266,904
- County Est. Land Value: $42,000
- Assessed Land Value: $42,000
- County Est. Structure Value: $224,904
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/15/21 | $300,000 | 90% | Alvino Gani, Devina Wijaya |
| 10/19/10 | $110,000 | 0% | Rachid Abounnaaim |
| 06/25/10 | $90,100 | 0% | Ge Money Home Finance Ltd |
Ownership
- Name: Alvino Gani
- Owner Occupied: No
- Owner Mailing Address: 2012 101st Ave Se Unit 7, Lake Stevens, Wa 98258
- Years Owned: 22
- Home Equity: $68,100
- Mortgage Balance Remaining: $270,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No