41 West St Marblehead, Massachusetts, 01945
3 bed • 1 bath • 6 guests
Est. $3,473/mo
Inquire about this property
Contact
$724,100
Zestimate
Airbnb Investor Score
$18,904
Annual Profit
8.6%
Cap Rate
5.4%
Cash on Cash
$89,229
Annual Revenue
BNBCalc predicts this property will get $349 per night with 70% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 56% of comparables
Top 44% 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.
$92,237
Avg annual revenue
70%
Avg occupancy rate
$349
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$70k
$115k
$160k
Sign up to see the data on 40 all comparables
$18,904
Profit
Revenue
$89,229
Operating Expenses
$26,600
Operating Income
$62,629
Mortgage & Taxes
$43,725
Profit (Cash Flow)
$18,904
$348,577
Cash Investment
Down Payment
$318,604
Renos & Furnishing
$8,250
Closing Costs
$21,723
Total
$348,577
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.42%
Cap Rate
8.64%
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
$33,211
Deductible property tax
$7,169
Your total deduction
$57,934
Your adjusted annual income
$150,000 - $57,934 = $92,066
Taxes on $92,066 (30%)
$27,620
Your old tax bill
$45,000
Your new tax bill
$27,620
Estimated tax savings
$17,380
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:
3,402 sqft
Year built:
1915
Size:
1,012 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Hot Water, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 3,402 sqft
- Building area: 1,012 sqft
- Garage: No
- Heating: Hot water, natural gas
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: None
- View: -
- Parking: Paved Drive, Tandem, Paved
- Amenities: -
- Price per square foot: $715
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 2020151
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $604,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $724,100
Schools
- High School: Marblehead High School with 8/10 star rating