44103 Fir Rd Gold Bar, Washington, 98251
2 bed • 1 bath • 6 guests
Est. $3,118/mo
Inquire about this property
Contact Agent
$647,200
Zestimate
Airbnb Investor Score
-$12,984
Annual Profit
5.1%
Cap Rate
17.0%
Cash on Cash
$53,530
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $252/night at 64% occupancy.Projected nightly rate is $229/night at 64% occupancy.
Top 48% of comparables
Top 38% 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.
$57,029
Avg annual revenue
64%
Avg occupancy rate
$229
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$55k
$100k
$145k
Sign up to see the data on 40 all comparables
$26,456
Profit
Revenue
$53,530
Operating Expenses
$20,639
Operating Income
$32,891
Mortgage & Taxes
$6,435
Profit (Cash Flow)
$26,456
$136,250
Cash Investment
Down Payment
$130,000
Renos & Furnishing
$6,250
Total
$136,250
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.98%
Cap Rate
5.06%
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
$33,455
Deductible property tax
$6,435
Your total deduction
$78,818
Your adjusted annual income
$150,000 - $78,818 = $71,182
Taxes on $71,182 (30%)
$21,355
Your old tax bill
$45,000
Your new tax bill
$21,355
Estimated tax savings
$23,645
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:
0.53 sqft
Year built:
1992
Size:
833 sqft
Type:
SINGLE_FAMILY
Parking:
1
Heating:
Stove/Free Standing
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 0.53 sqft
- Building area: 833 sqft
- Garage: Yes
- Heating: Stove/free standing
- Pool: No
- Fireplaces: 0
- Basement: No
- Cooling: None
- View: Mountain(s), River, Territorial
- Parking: Attached Garage, RV Parking
- Amenities: Water Heater: Electric, Water Heater Location: Garage
- Price per square foot: $776
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 00460100002000
- Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk
Tax Info
- Year Assessed: 2023
- Assessed Value: $476,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $647,200
Schools
- Middle School: Sultan Middle School with 6/10 star rating
- High School: Sultan Senior High School with 4/10 star rating