353 Reserve Dr Fish Haven ID 83287 Fish Haven, ID, 83287
5 bed • 5 bath • 15 guests
Est. $7,759/mo
This property is for sale!
Contact Agent
$109,507
Annual Revenue
BNBCalc predicts this property will get $628 per night with 59% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 88% of comparables
Top 21% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$144,428
Avg annual revenue
59%
Avg occupancy rate
$628
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$115k
$190k
$275k
Sign up to see the data on 15 all comparables
-$27,533
Profit
Revenue
$109,507
Operating Expenses
$27,916
Operating Income
$81,591
Mortgage & Taxes
$109,125
Profit (Cash Flow)
-$27,533
$385,321
Cash Investment
Down Payment
$323,540
Renos & Furnishing
$13,250
Closing Costs
$48,531
Total
$385,321
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-7.14%
Cap Rate
5.04%
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
$76,778
Deductible property tax
$16,015
Your total deduction
$207,284
Your adjusted annual income
$150,000 - $207,284 = -$57,284
Taxes on -$57,284 (30%)
-$17,185
Your old tax bill
$45,000
Your new tax bill
-$17,185
Estimated tax savings
$62,185
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:
55,321 sqft
Year built:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 118 Chalet Cir | - | - | 0 | - | 34,412 | - | $0 | - |
| 1673 Reserve Dr | 6 | 5 | 0 | - | 236,531 | - | $0 | 54 |
| 68 Hawksbeard Cir | - | - | 0 | - | 88,427 | - | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: -
- Lot size: 55,321 sqft
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: RP0RBL40000740
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $1,130,866
- County Est. Land Value: $257,581
- Assessed Land Value: $257,581
- County Est. Structure Value: $873,285
Market Estimate: $1,943,019
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 09/21/20 | $0 | 0% | Dlmac Llc |
| 01/11/16 | $0 | 0% | Spencer K Bailey, Larry K Bailey |
| 01/11/16 | $0 | 0% | Spencer K Bailey, Larry K Bailey |
Ownership
- Name: Dlmac Llc
- Owner Occupied: No
- Owner Mailing Address: 803 Canyon Rd, Providence, Ut 84332
- Years Owned: 46
- Home Equity: -
- Mortgage Balance Remaining: $599,198
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No