$61,361
Annual Revenue
BNBCalc predicts this property will get $195 per night with 53% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 16% of comparables
Top 23% 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.
$38,038
Avg annual revenue
53%
Avg occupancy rate
$195
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$50k
$85k
$120k
Sign up to see the data on 40 all comparables
$35,768
Profit
Revenue
$61,361
Operating Expenses
$21,657
Operating Income
$39,704
Mortgage & Taxes
$3,936
Profit (Cash Flow)
$35,768
$101,948
Cash Investment
Down Payment
$79,520
Renos & Furnishing
$10,500
Closing Costs
$11,928
Total
$101,948
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
35.08%
Cap Rate
9.98%
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
$18,871
Deductible property tax
$3,936
Your total deduction
$27,955
Your adjusted annual income
$150,000 - $27,955 = $122,045
Taxes on $122,045 (30%)
$36,613
Your old tax bill
$45,000
Your new tax bill
$36,613
Estimated tax savings
$8,387
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:
12,000 sqft
Year built:
1973
Size:
1,822 sqft
Type:
SFR
Parking:
2
Heating:
Central
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1315 Kavan St | 3 | 1 | 972 | - | 6,000 | 1923 | $205,000 | - |
| 1407 B St | 2 | 1 | 960 | - | 5,350 | 1915 | $0 | - |
| 4409 S 19th St | 4 | 1 | 1,546 | - | 6,500 | 1904 | $226,000 | - |
| 2305 H St | 2 | 1 | 880 | - | 2,800 | 1895 | $145,000 | - |
| 1011 Homer St | 1 | 1 | 592 | - | 5,880 | 1890 | $0 | - |
| 2704 S 12th St | 2 | 1 | 924 | - | 4,023 | 1900 | $101,000 | - |
| 412 Valley St | 2 | 1 | 704 | - | 4,400 | 1912 | $81,000 | - |
| 1708 N St | 2 | 1 | 768 | - | 2,698 | 1885 | $108,000 | - |
| 3504 S 24th St | 3 | 2 | 1,912 | - | 12,114 | 1926 | $299,000 | 13 |
| 1803 Van Camp Ave | 3 | 2 | 2,004 | - | 6,000 | 1905 | $240,000 | - |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: -
- Lot size: 12,000 sqft
- Building area: 1,822 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 1936350002
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $302,900
- County Est. Land Value: $22,500
- Assessed Land Value: $22,500
- County Est. Structure Value: $280,400
Market Estimate: -
Ownership
- Name: Donald Roman
- Owner Occupied: No
- Owner Mailing Address: 1519 C St, Omaha, NE 68107
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: N/A
- Inherited: N/A
- Foreclosure: No