$39,987
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $238/night at 46% occupancy ($39,986.91). Airbtics projects $199/night at 59% occupancy ($37,280).
Top 73% of comparables
Top 13% 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.
$38,533
Avg annual revenue
59%
Avg occupancy rate
$173
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$40k
$65k
$90k
Sign up to see the data on 40 all comparables
-$17,578
Profit
Revenue
$39,987
Operating Expenses
$18,878
Operating Income
$21,109
Mortgage & Taxes
$38,687
Profit (Cash Flow)
-$17,578
$140,655
Cash Investment
Down Payment
$114,700
Renos & Furnishing
$8,750
Closing Costs
$17,205
Total
$140,655
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-12.49%
Cap Rate
3.68%
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
$27,219
Deductible property tax
$5,678
Your total deduction
$123,819
Your adjusted annual income
$150,000 - $123,819 = $26,181
Taxes on $26,181 (30%)
$7,854
Your old tax bill
$45,000
Your new tax bill
$7,854
Estimated tax savings
$37,146
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:
-
Year built:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
NONE
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 3801 Farhills Dr | 4 | 2 | 0 | - | 0 | - | $382,500 | 45 |
| 3307 Lakeshore Dr | 4 | 3 | 0 | - | 0 | - | $420,000 | 80 |
| 3602 Brook Ridge Cir | 3 | 2 | 0 | - | 0 | - | $285,000 | 50 |
| 4906 Horse Creek Dr | 3 | 2 | 0 | - | 0 | - | $425,000 | 26 |
| 1902 Kensington Knoll Dr | 4 | 3 | 0 | - | 0 | - | $515,000 | 59 |
| 4014 Farhills Dr | 5 | 4 | 0 | - | 0 | - | $630,000 | 60 |
| 4303 Creston Dr | 5 | 2 | 0 | - | 0 | - | $430,000 | 97 |
| 1907 Oak Park Dr | 4 | 2 | 0 | - | 0 | - | $329,000 | 87 |
| 1905 Kensington Knoll Dr | 5 | 4 | 0 | - | 0 | - | $655,500 | 70 |
| 4805 Watermark Dr | 4 | 4 | 0 | - | 0 | - | $430,000 | 45 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 0
- Lot size: -
- Building area: -
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 032021301008
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $119,940
- County Est. Land Value: $142,440
- Assessed Land Value: $47,480
- County Est. Structure Value: $217,380
Market Estimate: -