$109,938
Annual Revenue
AirDNA projects $430/night at 70% occupancy ($109,938.44).
Top 101% of comparables
Top 101% of comparables
$19,102
Profit
Revenue
$109,938
Operating Expenses
$30,720
Operating Income
$79,218
Mortgage & Taxes
$60,116
Profit (Cash Flow)
$19,102
$165,881
Cash Investment
Down Payment
$132,940
Renos & Furnishing
$13,000
Closing Costs
$19,941
Total
$165,881
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.51%
Cap Rate
11.91%
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
$42,216
Deductible property tax
$13,294
Your total deduction
$161,945
Your adjusted annual income
$150,000 - $161,945 = -$11,945
Taxes on -$11,945 (30%)
-$3,583
Your old tax bill
$45,000
Your new tax bill
-$3,583
Estimated tax savings
$48,583
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:
9,975 sqft
Year built:
1987
Size:
4,323 sqft
Type:
SFR
Parking:
2
Heating:
FORCED AIR
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 9,975 sqft
- Building area: 4,323 sqft
- Garage: Yes
- Heating: Forced air
- Pool: Yes
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 17029-059-0420
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2022
- Assessed Value: $556,440
- County Est. Land Value: $78,620
- Assessed Land Value: $78,620
- County Est. Structure Value: $477,820
Market Estimate: -
Schools
- Elementary School: Blattman Elementary School with 8/10 star rating
- Middle School: Rawlinson Middle School with 7/10 star rating
- High School: Clark High School with 6/10 star rating