$21,422
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $115/night at 51% occupancy ($21,421.56). Airbtics projects $89/night at 58% occupancy ($18,853).
Top 61% of comparables
Top 11% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$18,555
Avg annual revenue
58%
Avg occupancy rate
$89
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$5k
$15k
$20k
$30k
Sign up to see the data on 10 all comparables
-$5,836
Profit
Revenue
$21,422
Operating Expenses
$16,465
Operating Income
$4,957
Mortgage & Taxes
$10,793
Profit (Cash Flow)
-$5,836
$41,050
Cash Investment
Down Payment
$32,000
Renos & Furnishing
$4,250
Closing Costs
$4,800
Total
$41,050
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-14.21%
Cap Rate
3.09%
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
$7,594
Deductible property tax
$1,584
Your total deduction
$46,702
Your adjusted annual income
$150,000 - $46,702 = $103,298
Taxes on $103,298 (30%)
$30,989
Your old tax bill
$45,000
Your new tax bill
$30,989
Estimated tax savings
$14,011
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:
1985
Size:
1,095 sqft
Type:
CONDO
Parking:
-
Heating:
CENTRAL
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
3505 Sage Rd Unit 201 | 2 | 2 | 1,422 | - | 0 | 2000 | $0 | 12 |
3350 Mccue Rd Apt 1201 | 2 | 2 | 1,415 | - | 0 | 1983 | $0 | 123 |
3505 Sage Rd Unit 2303 | 1 | 1 | 905 | - | 0 | 2000 | $0 | 52 |
3525 Sage Rd Apt 917 | 1 | 1 | 794 | - | 0 | 1985 | $0 | 55 |
3350 Mccue Rd Apt 2102 | 2 | 2 | 1,955 | - | 0 | 1983 | $0 | 7 |
3505 Sage Rd Unit 214 | 2 | 3 | 1,399 | - | 0 | 2000 | $0 | 19 |
3505 Sage Rd Unit 407 | 1 | 1 | 905 | - | 0 | 2000 | $0 | - |
4643 Wild Indigo St # 23386 | 1 | 1 | 598 | - | 0 | 1970 | $0 | - |
3525 Sage Rd Apt 818 | 1 | 1 | 776 | - | 0 | 1985 | $0 | 28 |
3525 Sage Rd Apt 705 | 1 | 1 | 794 | - | 0 | 1985 | $0 | 59 |
Property Details
- MLS Status: N/A
- Property Use: Condominium
- Stories: 1
- Lot size: -
- Building area: 1,095 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 1167020080016
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2022
- Assessed Value: $257,051
- County Est. Land Value: $48,840
- Assessed Land Value: $48,840
- County Est. Structure Value: $208,211
Market Estimate: $281,362
Schools
- Elementary School: School at St. George Place with 7/10 star rating
- Middle School: Grady Middle School with 7/10 star rating
- High School: Lee High School with 2/10 star rating