$107,784
Annual Revenue
BNBCalc predicts this property will get $395 per night with 53% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 28% of comparables
Top 23% 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.
$80,549
Avg annual revenue
53%
Avg occupancy rate
$395
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$90k
$145k
$210k
Sign up to see the data on 40 all comparables
$17,053
Profit
Revenue
$107,784
Operating Expenses
$27,692
Operating Income
$80,092
Mortgage & Taxes
$63,038
Profit (Cash Flow)
$17,053
$225,435
Cash Investment
Down Payment
$186,900
Renos & Furnishing
$10,500
Closing Costs
$28,035
Total
$225,435
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.56%
Cap Rate
8.57%
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
$44,352
Deductible property tax
$9,252
Your total deduction
$76,975
Your adjusted annual income
$150,000 - $76,975 = $73,025
Taxes on $73,025 (30%)
$21,907
Your old tax bill
$45,000
Your new tax bill
$21,907
Estimated tax savings
$23,093
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:
9,379 sqft
Year built:
1967
Size:
2,425 sqft
Type:
SFR
Parking:
2
Heating:
NONE
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 5201 Cleveland St | 3 | 2 | 1,791 | - | 9,723 | 1970 | $710,000 | 95 |
| 1001 Yale Dr | 3 | 2 | 1,370 | - | 7,435 | 1963 | $612,500 | 95 |
| 4201 Arthur St | 2 | 2 | 1,288 | - | 9,382 | 1961 | $560,000 | 41 |
| 5012 Mckinley St | 3 | 2 | 1,997 | - | 8,756 | 1967 | $0 | - |
| 4815 Roosevelt St | 3 | 2 | 1,847 | - | 8,748 | 1967 | $725,000 | 129 |
| 5511 Grant St | 3 | 2 | 1,806 | - | 8,131 | 1967 | $590,000 | 97 |
| 2211 N 55th Ave | 3 | 2 | 1,734 | - | 7,378 | 1967 | $615,000 | 34 |
| 2201 N 53rd Ave | 3 | 2 | 1,788 | - | 8,962 | 1968 | $753,000 | 116 |
| 5307 Cleveland St | 3 | 2 | 1,724 | - | 8,756 | 1967 | $770,000 | 205 |
| 4400 Buchanan St | 4 | 3 | 2,657 | - | 14,640 | 1961 | $1,050,000 | 19 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 9,379 sqft
- Building area: 2,425 sqft
- Garage: Yes
- Heating: None
- Pool: Yes
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RS-5
- Land Use: Residential
- Parcel Number: 51-42-07-13-0440
- Flood Zone: Yes, Zone 0.2
Tax Info
- Year Assessed: 2023
- Assessed Value: $511,090
- County Est. Land Value: $56,270
- Assessed Land Value: -
- County Est. Structure Value: $510,770
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 07/29/20 | $433,400 | 87% | Mario A Martinez, Jessica Francos |
Ownership
- Name: Mario A Martinez
- Owner Occupied: Yes
- Owner Mailing Address: 4900 Hayes St, Hollywood, Fl 33021
- Years Owned: 49
- Home Equity: $314,000
- Mortgage Balance Remaining: $337,000
- Financed amount: 87%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Sheridan Hills Elementary School with 7/10 star rating
- Middle School: Olsen Middle School with 2/10 star rating
- High School: Hollywood Hills High School with 3/10 star rating