Airbnb Investor Score
$56,135
Annual Profit
10.5%
Cap Rate
15.7%
Cash on Cash
$196,165
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $926/night at 58% occupancy.
Top 41% of comparables
Top 41% 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.
$177,437
Avg annual revenue
58%
Avg occupancy rate
$926
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$120k
$180k
$245k
$310k
Sign up to see the data on 10 all comparables
$56,136
Profit
Revenue
$196,165
Operating Expenses
$39,181
Operating Income
$156,984
Mortgage & Taxes
$100,848
Profit (Cash Flow)
$56,136
$356,600
Cash Investment
Down Payment
$299,000
Renos & Furnishing
$12,750
Closing Costs
$44,850
Total
$356,600
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.74%
Cap Rate
10.5%
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
$70,954
Deductible property tax
$14,800
Your total deduction
-$29,835
Your adjusted annual income
$150,000 - -$29,835 = $179,835
Taxes on $179,835 (30%)
$53,951
Your old tax bill
$45,000
Your new tax bill
$53,951
Estimated tax savings
-$8,951
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:
7,067 sqft
Year built:
2021
Size:
1,804 sqft
Type:
MFR
Parking:
-
Heating:
-
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 4288 Cleveland Ave | 6 | 3 | 2,625 | - | 6,975 | 2021 | $0 | - |
| 3780-82 Arizona St | 2 | 2 | 1,354 | - | 5,531 | 1939 | $1,332,000 | - |
| 4421-25 Arizona St | 6 | 4 | 2,604 | - | 5,252 | 1957 | $0 | - |
| 3721-23 Texas St | 4 | 2 | 1,515 | - | 6,831 | 2013 | $1,350,000 | - |
| 4173-79 Texas St | 4 | 4 | 2,352 | - | 6,987 | 1941 | $1,900,000 | - |
| 3709-11 Mississippi St | 3 | 2 | 1,906 | - | 6,916 | 2016 | $0 | - |
| 3418-20 Park Blvd | 4 | 2 | 2,880 | - | 6,713 | 1926 | $2,200,000 | - |
| 4035-39 32nd St | 6 | 3 | 2,590 | - | 6,996 | 1930 | $0 | - |
| 4113-15 Alabama St | 9 | 4 | 3,752 | - | 6,994 | 1955 | $1,750,000 | - |
| 2414-18 Monroe Ave | 6 | 3 | 2,797 | - | 5,254 | 1951 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Multi-Family Dwellings (Generic, Any Combination)
- Stories: -
- Lot size: 7,067 sqft
- Building area: 1,804 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-3:RESTRICTED MULTIPLE
- Land Use: Residential
- Parcel Number: 453-022-13-00
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $1,224,000
- County Est. Land Value: -
- Assessed Land Value: $1,020,000
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 12/05/22 | $0 | 0% | Sara Genelle Tharp, Sara Genelle Tharp Trust |
| 07/08/22 | $0 | 0% | Danielle Campbell, Michael Novak |
Ownership
- Name: Sara Tharp
- Owner Occupied: No
- Owner Mailing Address: 6520 196th St Sw Apt 250, Lynnwood, WA 98036
- Years Owned: 23
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Middle School: Roosevelt International Middle School with 5/10 star rating