3906 Buck Rd Gaylord, Michigan, 49735
2 bed • 1 bath • 6 guests
Est. $2,077/mo
Inquire about this property
Contact Agent
$433,100
Zestimate
Airbnb Investor Score
-$553
Annual Profit
6.6%
Cap Rate
-0.5%
Cash on Cash
$48,669
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $224/night at 43% occupancy.Projected nightly rate is $185/night at 51% occupancy.
Top 26% of comparables
Top 28% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$35,192
Avg annual revenue
51%
Avg occupancy rate
$185
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$35k
$60k
$85k
Sign up to see the data on 40 all comparables
-$554
Profit
Revenue
$48,669
Operating Expenses
$20,007
Operating Income
$28,662
Mortgage & Taxes
$29,216
Profit (Cash Flow)
-$554
$105,863
Cash Investment
Down Payment
$86,620
Renos & Furnishing
$6,250
Closing Costs
$12,993
Total
$105,863
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.52%
Cap Rate
6.61%
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
$20,555
Deductible property tax
$4,288
Your total deduction
$44,323
Your adjusted annual income
$150,000 - $44,323 = $105,677
Taxes on $105,677 (30%)
$31,703
Your old tax bill
$45,000
Your new tax bill
$31,703
Estimated tax savings
$13,297
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:
0.26 sqft
Year built:
-
Size:
1,300 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced Air, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 0.26 sqft
- Building area: 1,300 sqft
- Garage: No
- Heating: Forced air, natural gas
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Gas
- View: -
- Parking: No Garage
- Amenities: Dryer, Range/Oven, Refrigerator, Washer, Water Softener
- Price per square foot: $333
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 01170000600100
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $366,200
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $432,900
Schools
- High School: Gaylord High School/Voc. Bldg. with 8/10 star rating