Airbnb Investor Score
$5,395
Annual Profit
9.0%
Cap Rate
8.2%
Cash on Cash
$40,535
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $358/night at 31% occupancy.Projected nightly rate is $282/night at 49% occupancy.
Top 93% 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.
$54,088
Avg annual revenue
49%
Avg occupancy rate
$282
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$65k
$115k
$175k
Sign up to see the data on 40 all comparables
$5,396
Profit
Revenue
$40,535
Operating Expenses
$18,950
Operating Income
$21,585
Mortgage & Taxes
$16,190
Profit (Cash Flow)
$5,396
$65,700
Cash Investment
Down Payment
$48,000
Renos & Furnishing
$10,500
Closing Costs
$7,200
Total
$65,700
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.21%
Cap Rate
8.99%
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
$11,391
Deductible property tax
$2,376
Your total deduction
$26,941
Your adjusted annual income
$150,000 - $26,941 = $123,059
Taxes on $123,059 (30%)
$36,918
Your old tax bill
$45,000
Your new tax bill
$36,918
Estimated tax savings
$8,082
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:
7,000 sqft
Year built:
1955
Size:
2,890 sqft
Type:
SFR
Parking:
2
Heating:
CENTRAL
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 236 N Temple Ave | 3 | 1 | 2,170 | - | 4,991 | 1955 | $115,000 | 77 |
| 206 N Forest Ave | 2 | 1 | 720 | - | 3,615 | 1940 | $0 | 63 |
| 845 N Keystone Ave | 3 | 1 | 2,936 | - | 7,009 | 1920 | $0 | 55 |
| 1407 Marlowe Ave | 2 | 1 | 1,680 | - | 2,200 | 1995 | $0 | 52 |
| 528 N Beville Ave | 3 | 3 | 3,362 | - | 5,227 | 2019 | $0 | 108 |
| 320 N Lasalle St | 1 | 1 | 530 | - | 4,312 | 1910 | $210,000 | 60 |
| 1305 N Dearborn St | 2 | 2 | 1,729 | - | 6,098 | 1910 | $0 | - |
| 330 S Oakland Ave | 3 | - | 1,896 | - | 5,271 | 1950 | $40,000 | - |
| 514 Woodruff Place Middle Dr | 3 | 2 | 2,560 | - | 3,400 | 1928 | $445,000 | - |
| 510 Woodruff Place Middle Dr | 3 | 2 | 1,830 | - | 3,400 | 1928 | $445,000 | 73 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 7,000 sqft
- Building area: 2,890 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 0
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: ZO01
- Land Use: Residential
- Parcel Number: 49-10-05-187-014.000-101
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $109,700
- County Est. Land Value: $12,500
- Assessed Land Value: $12,500
- County Est. Structure Value: $97,200
Market Estimate: $262,842
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/01/23 | $82,000 | 0% | Promised Land Real Estate Llc |
| 12/30/13 | $0 | 0% | Strakis 2 Llc |
| 02/23/04 | $0 | 0% | S & S Housing Llc |
| 01/29/04 | $26,650 | 0% | Deutsche Bank Natl Trust Company |
Ownership
- Name: Promised Land Real Estate Llc
- Owner Occupied: No
- Owner Mailing Address: 10838 Spring Green Dr, Indianapolis, In 46229
- Years Owned: 14
- Home Equity: -
- Mortgage Balance Remaining: $202,000
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No