$52,858
Annual Revenue
BNBCalc predicts this property will get $229 per night with 61% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 68% of comparables
Top 26% 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.
$55,263
Avg annual revenue
61%
Avg occupancy rate
$229
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$55k
$95k
$135k
Sign up to see the data on 40 all comparables
$14,862
Profit
Revenue
$52,858
Operating Expenses
$20,552
Operating Income
$32,307
Mortgage & Taxes
$17,444
Profit (Cash Flow)
$14,862
$67,978
Cash Investment
Down Payment
$51,720
Renos & Furnishing
$8,500
Closing Costs
$7,758
Total
$67,978
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
21.86%
Cap Rate
12.49%
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
$12,273
Deductible property tax
$2,560
Your total deduction
$7,090
Your adjusted annual income
$150,000 - $7,090 = $142,910
Taxes on $142,910 (30%)
$42,873
Your old tax bill
$45,000
Your new tax bill
$42,873
Estimated tax savings
$2,127
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:
2,581 sqft
Year built:
1995
Size:
1,149 sqft
Type:
CONDO
Parking:
-
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 395 Manti Pl | 2 | 2 | 1,149 | - | 2,581 | 1995 | $285,000 | - |
| 1533 Frisco Peak Dr | 2 | 2 | 1,149 | - | 3,306 | 1993 | $280,000 | - |
| 342 Sunward Dr | 2 | 2 | 1,149 | - | 2,668 | 1996 | $275,000 | - |
| 1575 W Warm Springs Rd Unit 723 | 2 | 2 | 1,162 | - | 3,192 | 1990 | $258,000 | 27 |
| 1575 W Warm Springs Rd Unit 711 | 2 | 2 | 1,162 | - | 3,192 | 1990 | $268,000 | 46 |
| 1575 W Warm Springs Rd Unit 1612 | 2 | 2 | 1,162 | - | 3,192 | 1992 | $220,000 | - |
| 1575 W Warm Springs Rd Unit 3414 | 2 | 2 | 1,162 | - | 3,192 | 1991 | $260,000 | 31 |
| 1545 Jenny Linn Dr | 2 | 2 | 1,149 | - | 2,668 | 1996 | $275,000 | - |
| 1575 W Warm Springs Rd Unit 1124 | 2 | 2 | 1,162 | - | 3,192 | 1992 | $299,900 | 26 |
| 1575 W Warm Springs Rd Unit 1122 | 2 | 2 | 1,162 | - | 3,192 | 1992 | $255,000 | 18 |
Property Details
- MLS Status: N/A
- Property Use: Condominium
- Stories: 1
- Lot size: 2,581 sqft
- Building area: 1,149 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 178-09-515-022
- Flood Zone: Yes, Zone 0.2
Tax Info
- Year Assessed: 2023
- Assessed Value: $51,793
- County Est. Land Value: $62,000
- Assessed Land Value: $21,700
- County Est. Structure Value: $85,980
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| Invalid Date | $0 | 0% | A & C Property Devs Llc |
| Invalid Date | $202,500 | 74% | Robert W Lund, Francesca M Lund |
| Invalid Date | $92,500 | 80% | Llelia S Buffone, Leo T Buffone |
| Invalid Date | $91,000 | 96% | Buffone,Leo B |
| Invalid Date | $0 | 0% | Steve Buffone |
Ownership
- Name: A & C Property Devs Llc
- Owner Occupied: No
- Owner Mailing Address: 4107 W Seminole Dr, Rogers, Ar 72758
- Years Owned: 221
- Home Equity: $169,900
- Mortgage Balance Remaining: $74,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Selma F Bartlett Elementary School with 8/10 star rating
- Middle School: Barbara And Hank Greenspun Junior High School with 6/10 star rating
- High School: Green Valley High School with 6/10 star rating