$35,794
Annual Revenue
BNBCalc predicts this property will get $180 per night with 63% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.
Top 71% 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.
$38,929
Avg annual revenue
63%
Avg occupancy rate
$180
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$35k
$50k
$65k
Sign up to see the data on 10 all comparables
-$23,034
Profit
Revenue
$35,794
Operating Expenses
$18,333
Operating Income
$17,461
Mortgage & Taxes
$40,494
Profit (Cash Flow)
-$23,034
$144,319
Cash Investment
Down Payment
$120,060
Renos & Furnishing
$6,250
Closing Costs
$18,009
Total
$144,319
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-15.96%
Cap Rate
2.9%
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
$28,491
Deductible property tax
$5,943
Your total deduction
$42,176
Your adjusted annual income
$150,000 - $42,176 = $107,824
Taxes on $107,824 (30%)
$32,347
Your old tax bill
$45,000
Your new tax bill
$32,347
Estimated tax savings
$12,653
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:
6,011 sqft
Year built:
1950
Size:
1,390 sqft
Type:
SFR
Parking:
1
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1105 Wilkinson Ave | 3 | 1 | 1,102 | - | 6,011 | 1958 | $410,000 | 12 |
| 1678 Ordway Ave | 2 | 1 | 1,780 | - | 6,011 | 1950 | $415,000 | 5 |
| 1405 Princess Ave | 3 | 1 | 1,040 | - | 8,623 | 1954 | $186,000 | - |
| 475 Ardmore Dr | 2 | 1 | 1,996 | - | 6,011 | 1945 | $504,500 | 21 |
| 1692 Ordway Ave | 2 | 1 | 800 | - | 6,011 | 1942 | $380,000 | 45 |
| 1386 Nixon Ave | 2 | 1 | 1,010 | - | 5,881 | 1945 | $0 | - |
| 1325 Nixon Ave | 2 | 1 | 1,103 | - | 5,097 | 1945 | $0 | - |
| 17 Linwood Pl | 2 | 1 | 1,009 | - | 5,009 | 1940 | $595,000 | 75 |
| 385 Sunset Dr | 2 | 1 | 888 | - | 5,576 | 1942 | $505,000 | 55 |
| 1250 Patrick Ave | 2 | 1 | 775 | - | 7,144 | 1938 | $0 | - |
Property Details
- MLS Status: property-details-mls-status-pending
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 6,011 sqft
- Building area: 1,390 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: SF8
- Land Use: Residential
- Parcel Number: 014-212-20
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $59,426
- County Est. Land Value: $125,400
- Assessed Land Value: $43,890
- County Est. Structure Value: $44,388
Market Estimate: $368,241
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 02/23/22 | $580,000 | 80% | Jenifer Szwejbka |
| 08/23/17 | $340,000 | 88% | Britta Byer, Brandon Nauman |
| 09/28/12 | $0 | 0% | Belz Jeannette K Fam Trust |
| 07/03/12 | $140,000 | 71% | Jeanette K Belz |
| Invalid Date | $0 | 0% | William S Stallard, Terri L Stallard |
Ownership
- Name: Jenifer Szwejbka
- Owner Occupied: No
- Owner Mailing Address: 618 Thoma St, Reno, Nv 89502
- Years Owned: 27
- Home Equity: $50,800
- Mortgage Balance Remaining: $464,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Middle School: Darrell C Swope Middle School with 6/10 star rating
- High School: Reno High School with 6/10 star rating