$86,999
Annual Revenue
This property is projected to be in the top 60% revenue percentile compared to similar properties nearby.
Projected nightly rate is $260/night at 59% occupancy.Projected nightly rate is $261/night at 58% occupancy.
Top 57% of comparables
Top 12% of comparables
Seasonality
Sign up to view the full seasonality chart
$24,435
Profit
Revenue
$86,999
Operating Expenses
$24,990
Operating Income
$62,009
Mortgage & Taxes
$37,574
Profit (Cash Flow)
$24,435
$141,500
Cash Investment
Down Payment
$118,750
Renos & Furnishing
$8,500
Closing Costs
$14,250
Total
$141,500
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
17.26%
Cap Rate
13.05%
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
$30,072
Deductible property tax
$4,703
Your total deduction
-$26,061
Your adjusted annual income
$150,000 - -$26,061 = $176,061
Taxes on $176,061 (30%)
$52,818
Your old tax bill
$45,000
Your new tax bill
$52,818
Estimated tax savings
-$7,818
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:
1,459 sqft
Year built:
-
Size:
-
Type:
LAND
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Residential - Vacant Land
- Stories: 0
- Lot size: 1,459 sqft
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: 0
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 19-03297
- Flood Zone: No
Tax Info
- Year Assessed: 2022
- Assessed Value: $160
- County Est. Land Value: $450
- Assessed Land Value: $160
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 08/18/07 | $246,000 | 0% | Fpr Properties Llc |
| 08/08/07 | $25,270 | 0% | Denis D Bordner, Kathleen E Bordner |
Ownership
- Name: Fpr Properties Llc
- Owner Occupied: Yes
- Owner Mailing Address: 1100 Nola Ave, Coventry Township, Oh 44203
- Years Owned: 198
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No