$73,246
Annual Revenue
BNBCalc predicts this property will get $304 per night with 68% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 41% of comparables
Top 48% 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.
$79,239
Avg annual revenue
68%
Avg occupancy rate
$304
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$80k
$130k
$180k
Sign up to see the data on 40 all comparables
$5,340
Profit
Revenue
$73,246
Operating Expenses
$23,202
Operating Income
$50,044
Mortgage & Taxes
$44,704
Profit (Cash Flow)
$5,340
$160,671
Cash Investment
Down Payment
$132,540
Renos & Furnishing
$8,250
Closing Costs
$19,881
Total
$160,671
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.32%
Cap Rate
7.55%
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
$31,452
Deductible property tax
$6,561
Your total deduction
$27,346
Your adjusted annual income
$150,000 - $27,346 = $122,654
Taxes on $122,654 (30%)
$36,796
Your old tax bill
$45,000
Your new tax bill
$36,796
Estimated tax savings
$8,204
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:
6,598 sqft
Year built:
1942
Size:
986 sqft
Type:
SFR
Parking:
-
Heating:
NONE
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 0
- Lot size: 6,598 sqft
- Building area: 986 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-2:MINOR MULTIPLE
- Land Use: Residential
- Parcel Number: 547-041-14-00
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $134,361
- County Est. Land Value: -
- Assessed Land Value: $84,505
- County Est. Structure Value: -
Market Estimate: $609,771
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 01/14/23 | $0 | 0% | Nulevel Management Llc |
| 01/04/23 | $450,000 | 0% | Nulevel Partners Inc |
| 01/04/23 | $0 | 0% | Home Expo Financial Inc |
| 04/26/12 | $0 | 0% | G Street Trust |
| 02/24/12 | $111,500 | 0% | Jeremy Geng |
| 03/23/10 | $171,700 | 0% | Federal Natl Mtg Assn Fnma |
| 02/01/08 | $195,000 | 90% | Musa M Wali |
| 05/10/07 | $360,524 | 0% | Us Bank Na |
| Invalid Date | $0 | 0% | Maria De La Luz Banuelos |
Ownership
- Name: Nulevel Management Llc
- Owner Occupied: No
- Owner Mailing Address: 4150 Chicago Ave Unit 5548, Riverside, Ca 92517
- Years Owned: 19
- Home Equity: $326,700
- Mortgage Balance Remaining: $300,000
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Middle School: Memorial Scholars & Athletes School with 3/10 star rating
- High School: Lincoln High School with 4/10 star rating