$75,058
Annual Revenue
This property is projected to be in the top 39% revenue percentile compared to similar properties nearby.
Projected nightly rate is $411/night at 50% occupancy.Projected nightly rate is $241/night at 70% occupancy.
Top 88% of comparables
Top 1% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$68,040
Avg annual revenue
70%
Avg occupancy rate
$241
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$55k
$80k
$105k
Sign up to see the data on 15 all comparables
-$77,762
Profit
Revenue
$75,058
Operating Expenses
$23,437
Operating Income
$51,620
Mortgage & Taxes
$129,382
Profit (Cash Flow)
-$77,762
$452,140
Cash Investment
Down Payment
$383,600
Renos & Furnishing
$11,000
Closing Costs
$57,540
Total
$452,140
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-17.19%
Cap Rate
2.69%
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
$91,030
Deductible property tax
$18,988
Your total deduction
$203,489
Your adjusted annual income
$150,000 - $203,489 = -$53,489
Taxes on -$53,489 (30%)
-$16,047
Your old tax bill
$45,000
Your new tax bill
-$16,047
Estimated tax savings
$61,047
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:
25,700 sqft
Year built:
1913
Size:
5,272 sqft
Type:
SFR
Parking:
-
Heating:
HOT WATER
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 3700 Zenith Ave S | 5 | 5 | 5,377 | - | 11,761 | 1959 | $1,075,000 | 104 |
| 3721 Thomas Ave S | 4 | 4 | 4,062 | - | 8,712 | 1906 | $1,500,000 | 563 |
| 4037 Washburn Ave S | 2 | 1 | 743 | - | 8,712 | 1910 | $1,750,000 | 234 |
| 3845 Xerxes Ave S | 3 | 2 | 2,688 | - | 11,326 | 1952 | $640,000 | 144 |
| 3430 W Bde Maka Ska Pkwy | 4 | 4 | 2,634 | - | 9,583 | 1939 | $1,910,000 | 45 |
| 3823 York Ave S | 4 | 3 | 1,876 | - | 10,454 | 1954 | $1,475,000 | - |
| 3917 Abbott Ave S | 5 | 3 | 4,307 | - | 9,583 | 1959 | $1,149,000 | 80 |
| 3824 Vincent Ave S | 3 | 2 | 1,495 | - | 5,663 | 1905 | $650,000 | 49 |
| 4104 Zenith Ave S | 3 | 1 | 1,188 | - | 7,405 | 1907 | $1,962,500 | 122 |
| 3916 Thomas Ave S | 3 | 2 | 2,352 | - | 5,663 | 1959 | $555,000 | 87 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 25,700 sqft
- Building area: 5,272 sqft
- Garage: No
- Heating: Hot water
- Pool: No
- Fireplaces: 2
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R1
- Land Use: Residential
- Parcel Number: 08-028-24-13-0170
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $1,353,000
- County Est. Land Value: $701,000
- Assessed Land Value: $701,000
- County Est. Structure Value: $652,000
Market Estimate: $1,960,588
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/16/10 | $475,000 | 87% | Julien P Kubesh, Julien Kari L Kubesh |
| 03/16/09 | $0 | 0% | Arlie C Maloney |
| 02/12/09 | $0 | 0% | James Maloney |
| 02/12/09 | $0 | 0% | Arlie C Maloney |
Ownership
- Name: Julien P Kubesh
- Owner Occupied: Yes
- Owner Mailing Address: 4106 Vincent Ave S, Minneapolis, Mn 55410
- Years Owned: 168
- Home Equity: -
- Mortgage Balance Remaining: $1,450,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No