$52,113
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $246/night at 58% occupancy.Projected nightly rate is $238/night at 72% occupancy.
Top 86% 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.
$64,155
Avg annual revenue
72%
Avg occupancy rate
$238
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$60k
$85k
$115k
Sign up to see the data on 40 all comparables
$7,151
Profit
Revenue
$52,113
Operating Expenses
$20,455
Operating Income
$31,658
Mortgage & Taxes
$24,507
Profit (Cash Flow)
$7,151
$91,809
Cash Investment
Down Payment
$72,660
Renos & Furnishing
$8,250
Closing Costs
$10,899
Total
$91,809
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.78%
Cap Rate
8.71%
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
$17,243
Deductible property tax
$3,597
Your total deduction
-$616
Your adjusted annual income
$150,000 - -$616 = $150,616
Taxes on $150,616 (30%)
$45,185
Your old tax bill
$45,000
Your new tax bill
$45,185
Estimated tax savings
-$185
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:
5,663 sqft
Year built:
1922
Size:
2,117 sqft
Type:
SFR
Parking:
-
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 4729 Abbott Ave S | 3 | 2 | 1,904 | - | 5,663 | 1917 | $465,000 | 77 |
| 5020 Washburn Ave S | 3 | 2 | 2,116 | - | 5,227 | 1925 | $560,000 | 75 |
| 5126 Washburn Ave S | 3 | 2 | 2,892 | - | 6,098 | 1921 | $545,030 | - |
| 5237 Abbott Ave S | 3 | 2 | 2,677 | - | 5,227 | 1926 | $563,000 | 12 |
| 4715 Zenith Ave S | 1 | 1 | 1,440 | - | 5,227 | 1916 | $325,000 | - |
| 4944 Washburn Ave S | 2 | 1 | 1,246 | - | 5,227 | 1916 | $375,000 | 54 |
| 4221 France Ave S | 4 | 3 | 1,426 | - | 6,098 | 1912 | $700,000 | 68 |
| 5028 Abbott Ave S | 5 | 4 | 2,615 | - | 5,227 | 2015 | $1,260,000 | 71 |
| 4508 Vincent Ave S | 2 | 1 | 924 | - | 5,663 | 1903 | $465,000 | 35 |
| 4548 Washburn Ave S | 4 | 2 | 3,457 | - | 5,663 | 1975 | $435,000 | 34 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 5,663 sqft
- Building area: 2,117 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R1A
- Land Use: Residential
- Parcel Number: 17-028-24-12-0158
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $398,000
- County Est. Land Value: $333,000
- Assessed Land Value: $333,000
- County Est. Structure Value: $65,000
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| Invalid Date | $0 | 0% | Jocelyn A Okubo |
| Invalid Date | $324,000 | 70% | Jocelyn A Okubo |
| Invalid Date | $195,000 | 95% | Paul C Nagy |
Ownership
- Name: Jocelyn A Okubo
- Owner Occupied: Yes
- Owner Mailing Address: 4725 Washburn Ave S, Minneapolis, Mn 55410
- Years Owned: 260
- Home Equity: $269,200
- Mortgage Balance Remaining: $228,000
- Financed amount: 95%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No