$154,871
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $573/night at 74% occupancy.Projected nightly rate is $850/night at 59% occupancy.
Top 31% of comparables
Top 61% 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.
$178,210
Avg annual revenue
59%
Avg occupancy rate
$850
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$45k
$165k
$285k
$410k
Sign up to see the data on 40 all comparables
$81,946
Profit
Revenue
$154,871
Operating Expenses
$33,813
Operating Income
$121,058
Mortgage & Taxes
$39,111
Profit (Cash Flow)
$81,946
$148,104
Cash Investment
Down Payment
$115,960
Renos & Furnishing
$14,750
Closing Costs
$17,394
Total
$148,104
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
55.33%
Cap Rate
20.87%
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
$27,518
Deductible property tax
$5,740
Your total deduction
-$22,471
Your adjusted annual income
$150,000 - -$22,471 = $172,471
Taxes on $172,471 (30%)
$51,741
Your old tax bill
$45,000
Your new tax bill
$51,741
Estimated tax savings
-$6,741
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:
10,454 sqft
Year built:
1980
Size:
3,409 sqft
Type:
SFR
Parking:
2
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 3920 Amy Marie Ct | 3 | 2 | 2,344 | - | 6,970 | 1989 | $427,000 | 22 |
| 3949 Platis Cir | 3 | 2 | 1,791 | - | 9,148 | 1984 | $521,000 | 32 |
| 5851 Michelin Cir | 4 | 3 | 1,966 | - | 10,019 | 1979 | $625,000 | 34 |
| 5629 W Katie Ave | 3 | 2 | 1,904 | - | 7,405 | 1996 | $610,000 | 89 |
| 5856 Thor Dr | 4 | 3 | 2,128 | - | 7,841 | 1978 | $431,000 | 11 |
| 3781 Leisure Ln | 3 | 2 | 1,442 | - | 6,970 | 1982 | $365,000 | 42 |
| 5581 Shuttle Ct | 3 | 2 | 1,584 | - | 7,841 | 1987 | $620,000 | - |
| 5849 W Cherokee Ave | 4 | 3 | 2,205 | - | 7,841 | 1979 | $490,880 | 21 |
| 5896 W Cherokee Ave | 3 | 2 | 1,503 | - | 7,841 | 1981 | $398,000 | - |
| 4566 Via San Marco | 3 | 2 | 1,036 | - | 3,920 | 1980 | $345,000 | 49 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 10,454 sqft
- Building area: 3,409 sqft
- Garage: Yes
- Heating: Forced air
- Pool: Yes
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 163-13-417-024
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $129,561
- County Est. Land Value: $150,000
- Assessed Land Value: $52,500
- County Est. Structure Value: $220,174
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 05/11/21 | $0 | 0% | 395 Keystone Court A Series Of Kais |
| 05/11/21 | $0 | 0% | Carlos Cristian Avemaria Living Tru |
| 12/19/15 | $279,000 | 98% | Carlos Avemaria |
| Invalid Date | $385,000 | 74% | Eric J Ball, Cynthia R Ball |
| Invalid Date | $0 | 0% | Christopher M Bearden |
| Invalid Date | $140,422 | 0% | Norwest Mortgage Inc |
| Invalid Date | $163,500 | 0% | William M Hill, Colleen D Hill |
Ownership
- Name: 395 Keystone Court A Series Of Kais
- Owner Occupied: No
- Owner Mailing Address: 5200 Vegas Dr, Las Vegas, Nv 89108
- Years Owned: 103
- Home Equity: $261,954
- Mortgage Balance Remaining: $273,946
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No