$74,765
Annual Revenue
BNBCalc predicts this property will get $310 per night with 53% occupancy, putting it in the top 55% revenue percentile compared to similar properties nearby.
Top 61% of comparables
Top 11% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$58,146
Avg annual revenue
53%
Avg occupancy rate
$310
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$50k
$80k
$110k
Sign up to see the data on 10 all comparables
$17,159
Profit
Revenue
$74,765
Operating Expenses
$23,400
Operating Income
$51,366
Mortgage & Taxes
$34,207
Profit (Cash Flow)
$17,159
$127,508
Cash Investment
Down Payment
$101,420
Renos & Furnishing
$10,875
Closing Costs
$15,213
Total
$127,508
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.45%
Cap Rate
10.12%
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
$24,067
Deductible property tax
$5,020
Your total deduction
$52,768
Your adjusted annual income
$150,000 - $52,768 = $97,232
Taxes on $97,232 (30%)
$29,169
Your old tax bill
$45,000
Your new tax bill
$29,169
Estimated tax savings
$15,831
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:
4,691 sqft
Year built:
2007
Size:
2,851 sqft
Type:
SFR
Parking:
-
Heating:
CENTRAL
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 4213-4217 Olive St | 3 | 2 | 1,848 | - | 4,443 | 2004 | $355,000 | 70 |
| 4251 Washington Blvd | - | 2 | 2,228 | - | 5,625 | 1889 | $235,000 | - |
| 5051 Cabanne Ave | 5 | 1 | 2,030 | - | 4,463 | 1900 | $111,700 | 301 |
| 5008 Raymond Ave | 9 | 1 | 3,699 | - | 6,375 | 1906 | $68,000 | 473 |
| 4209 Olive St | 3 | 3 | 0 | - | 1,525 | - | $563,000 | 100 |
| 4126 W Belle Pl | - | 1 | 2,050 | - | 3,490 | 1921 | $0 | - |
| 4544 Washington Blvd | 4 | 2 | 2,885 | - | 3,802 | 1906 | $399,900 | 55 |
| 4562-4564 Washington Blvd | 4 | 2 | 3,510 | - | 4,800 | 1903 | $406,000 | - |
| 4531 Washington Blvd | 5 | 1 | 2,144 | - | 0 | 1901 | $608,000 | 115 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 4,691 sqft
- Building area: 2,851 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: C
- Land Use: Residential
- Parcel Number: 455700-00750
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $80,270
- County Est. Land Value: $29,000
- Assessed Land Value: $5,510
- County Est. Structure Value: $393,490
Market Estimate: $266,852
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 10/19/21 | $370,000 | 80% | Terry L Scott, Shawna L Foster Scott |
| 05/18/18 | $200,000 | 0% | Rehab Associates Of Tn Llc |
| 05/21/18 | $250,000 | 0% | Jesse F Sherell Jr. |
| 01/25/18 | $200,000 | 0% | Chondrite Reo Llc 2 |
| 08/15/14 | $0 | 0% | Sylvester Mozee, Karen L Mozee |
| 02/11/14 | $0 | 0% | Sylvester Mozee, Karen L Mozee |
| 11/21/12 | $0 | 0% | Sylvester Mozee, Karen L Mozee |
| 07/02/12 | $95,197 | 0% | Citimortgage |
| 02/28/07 | $0 | 0% | Andre Eastern |
Ownership
- Name: Terry L Scott
- Owner Occupied: Yes
- Owner Mailing Address: 4566 Washington Blvd, Saint Louis, Mo 63108
- Years Owned: 30
- Home Equity: $200,100
- Mortgage Balance Remaining: $296,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No