$48,011
Annual Revenue
BNBCalc predicts this property will get $175 per night with 72% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.
Top 88% of comparables
Top 14% 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.
$47,075
Avg annual revenue
72%
Avg occupancy rate
$175
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$50k
$75k
$110k
Sign up to see the data on 15 all comparables
$14,322
Profit
Revenue
$48,011
Operating Expenses
$19,921
Operating Income
$28,090
Mortgage & Taxes
$13,768
Profit (Cash Flow)
$14,322
$53,443
Cash Investment
Down Payment
$40,820
Renos & Furnishing
$6,500
Closing Costs
$6,123
Total
$53,443
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
26.79%
Cap Rate
13.76%
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
$9,687
Deductible property tax
$2,021
Your total deduction
$11,569
Your adjusted annual income
$150,000 - $11,569 = $138,431
Taxes on $138,431 (30%)
$41,529
Your old tax bill
$45,000
Your new tax bill
$41,529
Estimated tax savings
$3,471
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:
50,952 sqft
Year built:
1985
Size:
1,000 sqft
Type:
CONDO
Parking:
-
Heating:
HOT WATER
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Condominium
- Stories: 1
- Lot size: 50,952 sqft
- Building area: 1,000 sqft
- Garage: No
- Heating: Hot water
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: B4-1
- Land Use: Residential
- Parcel Number: 26-029-24-22-0305
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $195,000
- County Est. Land Value: $30,000
- Assessed Land Value: $30,000
- County Est. Structure Value: $165,000
Market Estimate: $149,922
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 09/10/12 | $125,000 | 0% | Kamran Darabi |
Ownership
- Name: Kamran Darabi
- Owner Occupied: No
- Owner Mailing Address: 1219 Harbor Pl, East Gull Lake, Mn 56401
- Years Owned: 142
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No