$57,106
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $295/night at 53% occupancy.Projected nightly rate is $270/night at 66% occupancy.
Top 81% of comparables
Top 38% 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.
$67,483
Avg annual revenue
66%
Avg occupancy rate
$270
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$65k
$90k
$120k
Sign up to see the data on 40 all comparables
$3,704
Profit
Revenue
$57,106
Operating Expenses
$21,104
Operating Income
$36,002
Mortgage & Taxes
$32,298
Profit (Cash Flow)
$3,704
$120,874
Cash Investment
Down Payment
$95,760
Renos & Furnishing
$10,750
Closing Costs
$14,364
Total
$120,874
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.06%
Cap Rate
7.51%
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
$22,724
Deductible property tax
$4,740
Your total deduction
$54,920
Your adjusted annual income
$150,000 - $54,920 = $95,080
Taxes on $95,080 (30%)
$28,524
Your old tax bill
$45,000
Your new tax bill
$28,524
Estimated tax savings
$16,476
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:
2006
Size:
3,486 sqft
Type:
SFR
Parking:
2
Heating:
HEAT PUMP
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 112 Iron Horse Spur | 4 | 2 | 2,151 | - | 7,405 | 2011 | $355,000 | - |
| 14 Sweetwater Ct | 4 | 3 | 3,507 | - | 15,246 | 2011 | $464,000 | 83 |
| 176 Calm Oak Cir | 4 | 3 | 2,049 | - | 6,098 | 2014 | $0 | - |
| 247 Sweetwater Station Dr | 4 | 3 | 2,275 | - | 10,019 | 2007 | $407,000 | 69 |
| 5 Sweetwater Ct | 5 | 4 | 2,973 | - | 15,246 | 2006 | $400,000 | - |
| 221 Calm Oak Cir | 4 | 3 | 1,760 | - | 6,970 | 2017 | $325,000 | 46 |
| 204 Sweetwater Station Dr | 5 | 3 | 3,116 | - | 10,890 | 2005 | $430,000 | 43 |
| 133 Calm Oak Cir | 4 | 3 | 2,140 | - | 6,970 | 2016 | $320,000 | 90 |
| 7 Steel Magnolia Ln | 4 | 2 | 2,151 | - | 8,276 | 2005 | $245,000 | - |
| 154 Calm Oak Cir | 4 | 3 | 2,034 | - | 5,663 | 2016 | $312,000 | 46 |
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 10,454 sqft
- Building area: 3,486 sqft
- Garage: Yes
- Heating: Heat pump
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: PUDM6
- Land Use: Residential
- Parcel Number: 2-1004A-04-006
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: $154,360
- County Est. Land Value: $64,900
- Assessed Land Value: $25,960
- County Est. Structure Value: $321,000
Market Estimate: $395,980
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 07/20/23 | $447,000 | 97% | Elijah Walden |
| 06/02/22 | $400,000 | 74% | Chad Aaron Chamberlin, Michelle Lynn Chamberlin |
| 11/10/06 | $317,400 | 79% | Kenneth Williams, Tonya Williams |
Ownership
- Name: Elijah Walden
- Owner Occupied: Yes
- Owner Mailing Address: 4 Sweetwater Ct, Savannah, Ga 31419
- Years Owned: 12
- Home Equity: $39,700
- Mortgage Balance Remaining: $251,500
- Financed amount: 79%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No