$41,550
Annual Revenue
BNBCalc predicts this property will get $202 per night with 59% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 78% 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.
$44,993
Avg annual revenue
59%
Avg occupancy rate
$202
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$60k
$85k
Sign up to see the data on 40 all comparables
-$15,631
Profit
Revenue
$41,550
Operating Expenses
$19,082
Operating Income
$22,469
Mortgage & Taxes
$38,100
Profit (Cash Flow)
-$15,631
$138,404
Cash Investment
Down Payment
$112,960
Renos & Furnishing
$8,500
Closing Costs
$16,944
Total
$138,404
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-11.29%
Cap Rate
3.97%
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
$26,806
Deductible property tax
$5,592
Your total deduction
$55,142
Your adjusted annual income
$150,000 - $55,142 = $94,858
Taxes on $94,858 (30%)
$28,457
Your old tax bill
$45,000
Your new tax bill
$28,457
Estimated tax savings
$16,543
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:
8,712 sqft
Year built:
2011
Size:
2,597 sqft
Type:
SFR
Parking:
2
Heating:
HEAT PUMP
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1519 Stardust Way | 3 | 2 | 1,926 | - | 14,810 | 1980 | $468,000 | 47 |
| 4299 Murryhill Ct | 4 | 4 | 2,029 | - | 14,375 | 2005 | $555,000 | 103 |
| 1503 Stardust Way | 3 | 3 | 3,720 | - | 30,928 | 1976 | $694,368 | - |
| 1835 Plateau Dr | 3 | 2 | 2,010 | - | 8,712 | 2018 | $685,000 | 77 |
| 262 Stanford Ave | 3 | 2 | 2,164 | - | 28,314 | 1976 | $0 | - |
| 4096 Hidden Valley Ct | 3 | 2 | 1,890 | - | 13,939 | 2001 | $550,000 | 10 |
| 4311 Vineyard Ter | 3 | 3 | 2,605 | - | 7,841 | 2006 | $650,000 | - |
| 4310 Navarro Springs Ave | 3 | 2 | 1,552 | - | 4,792 | 2013 | $0 | 98 |
| 4328 Tamarack Dr | 3 | 2 | 1,817 | - | 10,454 | 2010 | $585,000 | 38 |
| 4375 Vista Pointe Dr | 4 | 3 | 2,500 | - | 8,276 | 2013 | $650,000 | - |
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 8,712 sqft
- Building area: 2,597 sqft
- Garage: Yes
- Heating: Heat pump
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: SFR-4
- Land Use: Residential
- Parcel Number: 1-0984707
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $353,050
- County Est. Land Value: $135,200
- Assessed Land Value: $177,250
- County Est. Structure Value: $360,810
Market Estimate: $607,499
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 05/27/22 | $558,000 | 95% | Erikkson Baird |
| 11/01/21 | $0 | 0% | Ian Kim |
| 07/29/19 | $439,000 | 80% | Ian Kim, Mia Kim |
| 08/02/12 | $0 | 0% | Michael Ricker Jr., Kyungjin L Ricker |
| 12/14/11 | $289,900 | 80% | Michael L Ricker Jr. |
| 08/12/11 | $0 | 0% | Whittle Construction Inc |
Ownership
- Name: Erikkson Baird
- Owner Occupied: Yes
- Owner Mailing Address: 4405 Vista Pointe Dr, Medford, Or 97504
- Years Owned: 26
- Home Equity: -
- Mortgage Balance Remaining: $530,100
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No