$27,028
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $148/night at 50% occupancy.Projected nightly rate is $189/night at 61% occupancy.
Top 81% of comparables
Top 66% 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.
$44,620
Avg annual revenue
61%
Avg occupancy rate
$189
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$40k
$65k
$95k
Sign up to see the data on 40 all comparables
$4,141
Profit
Revenue
$27,028
Operating Expenses
$17,194
Operating Income
$9,834
Mortgage & Taxes
$5,693
Profit (Cash Flow)
$4,141
$29,662
Cash Investment
Down Payment
$16,880
Renos & Furnishing
$10,250
Closing Costs
$2,532
Total
$29,662
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.96%
Cap Rate
11.65%
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
$4,006
Deductible property tax
$836
Your total deduction
$5,635
Your adjusted annual income
$150,000 - $5,635 = $144,365
Taxes on $144,365 (30%)
$43,310
Your old tax bill
$45,000
Your new tax bill
$43,310
Estimated tax savings
$1,690
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:
5,461 sqft
Year built:
1956
Size:
2,270 sqft
Type:
SFR
Parking:
2
Heating:
Forced Air Unit
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 16617 Langly Ave | 3 | 1 | 1,728 | - | 6,400 | 1956 | $0 | - |
| 17802 Deforest Ave | 3 | 1 | 1,539 | - | 7,373 | 1964 | $0 | - |
| 17021 Harvard Ave | 4 | 1 | 1,183 | - | 5,500 | 1942 | $115,000 | - |
| 16339 S Lotus Dr | 3 | 1 | 1,632 | - | 3,850 | 1954 | $155,000 | - |
| 3830 Jo Ann Dr | 3 | 1 | 1,624 | - | 6,215 | 1953 | $60,000 | - |
| 16009 Invermere Ave | 3 | 1 | 1,580 | - | 4,800 | 1944 | $122,000 | - |
| 3881 E 153rd St | 3 | 1 | 1,540 | - | 5,320 | 1930 | $30,000 | - |
| 3911 E 153rd St | 3 | 1 | 1,370 | - | 5,320 | 1956 | $0 | - |
| 16802 Holly Hill Dr | 3 | 1 | 1,072 | - | 5,850 | 1953 | $129,900 | - |
| 17325 Talford Ave | 3 | 1 | 0 | - | 5,120 | 1942 | $68,000 | - |
Property Details
- MLS Status: property-details-mls-status-pending
- Property Use: Single Family Residence
- Stories: -
- Lot size: 5,461 sqft
- Building area: 2,270 sqft
- Garage: Yes
- Heating: Forced air unit
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: 1F
- Land Use: Residential
- Parcel Number: 141-12-027
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $23,950
- County Est. Land Value: $16,700
- Assessed Land Value: $5,850
- County Est. Structure Value: $51,700
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 03/31/15 | $0 | 0% | Willie J Dancy Sr |
| 11/01/85 | $59,700 | 100% | Mia Dancy |
Ownership
- Name: Willie Dancy Sr
- Owner Occupied: No
- Owner Mailing Address: 4089 E 175th St, Cleveland, OH 44128
- Years Owned: 115
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 100%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No