$62,727
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $277/night at 62% occupancy.Projected nightly rate is $175/night at 78% occupancy.
Top 91% of comparables
Top 13% 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.
$52,087
Avg annual revenue
78%
Avg occupancy rate
$175
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$55k
$90k
$125k
Sign up to see the data on 40 all comparables
-$36,000
Profit
Revenue
$62,727
Operating Expenses
$31,244
Operating Income
$31,483
Mortgage & Taxes
$67,484
Profit (Cash Flow)
-$36,000
$234,342
Cash Investment
Down Payment
$200,080
Renos & Furnishing
$4,250
Closing Costs
$30,012
Total
$234,342
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-15.36%
Cap Rate
3.14%
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
$47,480
Deductible property tax
$9,904
Your total deduction
$163,777
Your adjusted annual income
$150,000 - $163,777 = -$13,777
Taxes on -$13,777 (30%)
-$4,133
Your old tax bill
$45,000
Your new tax bill
-$4,133
Estimated tax savings
$49,133
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:
82,328 sqft
Year built:
2017
Size:
277,000 sqft
Type:
MFR
Parking:
-
Heating:
-
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1212 Demonbreun St | 1 | 1 | 800 | - | 0 | 2024 | $457,200 | - |
| 1079 2nd Ave S | 4 | 2 | 1,856 | - | 6,970 | 1976 | $0 | - |
| 205 Demonbreun St | - | - | 326,763 | - | 31,799 | 2016 | $0 | - |
| 1316 South St | 6 | 4 | 3,872 | - | 19,602 | 2006 | $0 | - |
| 1045 2nd Ave S | 4 | 2 | 2,032 | - | 7,405 | 1920 | $635,000 | - |
| 800 4th Ave S | - | - | 220,928 | - | 58,370 | 2022 | $78,500,000 | - |
| 930 Commerce St | - | - | 501,955 | - | 0 | 2024 | $0 | - |
| 960 Commerce St | - | - | 503,896 | - | 0 | 2024 | $0 | - |
| 301 Rosa L Parks Ave | - | - | 73,925 | - | 73,616 | 1958 | $0 | - |
Property Details
- MLS Status: N/A
- Property Use: High-Rise Apartments
- Stories: 5
- Lot size: 82,328 sqft
- Building area: 277,000 sqft
- Garage: No
- Heating:
- Pool: Yes
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Commercial
- Parcel Number: 093-10-0-235-00
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $37,009,240
- County Est. Land Value: $11,550,000
- Assessed Land Value: $4,620,000
- County Est. Structure Value: $80,973,100
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 08/03/18 | $90,000,000 | 0% | Bop Nest Nashville Llc |
| 09/10/15 | $0 | 0% | Olmsted Sobro Venture Partners Llc |
| 11/10/15 | $0 | 0% | Olmsted Sobro Venture Partners Llc |
| 11/10/15 | $2,232,610 | 100% | Olmsted Sobro Venture Partners Llc |
| 11/09/15 | $0 | 0% | Olmsted Sobro Venture Partners Llc |
| 11/06/15 | $2,953,522 | 100% | Olmsted Sobro Venture Partners Llc |
Ownership
- Name: Bop Nest Nashville Llc
- Owner Occupied: No
- Owner Mailing Address: 127 Public Sq # 3150, Cleveland, OH 44114
- Years Owned: 76
- Home Equity: -
- Mortgage Balance Remaining: $372,760,000
- Financed amount: 100%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No