$58,446
Annual Revenue
BNBCalc predicts this property will get $163 per night with 38% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 8% of comparables
Top 1% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$24,395
Avg annual revenue
38%
Avg occupancy rate
$163
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$5k
$25k
$40k
$55k
Sign up to see the data on 15 all comparables
$23,677
Profit
Revenue
$58,446
Operating Expenses
$21,278
Operating Income
$37,168
Mortgage & Taxes
$13,491
Profit (Cash Flow)
$23,677
$52,500
Cash Investment
Down Payment
$40,000
Renos & Furnishing
$6,500
Closing Costs
$6,000
Total
$52,500
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
45.09%
Cap Rate
18.58%
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
$9,492
Deductible property tax
$1,980
Your total deduction
-$11,699
Your adjusted annual income
$150,000 - -$11,699 = $161,699
Taxes on $161,699 (30%)
$48,510
Your old tax bill
$45,000
Your new tax bill
$48,510
Estimated tax savings
-$3,510
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:
87,991 sqft
Year built:
1990
Size:
59,896 sqft
Type:
OTHER
Parking:
-
Heating:
YES
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Motel
- Stories: 1
- Lot size: 87,991 sqft
- Building area: 59,896 sqft
- Garage: No
- Heating: Yes
- Pool: Yes
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: C1C
- Land Use: Commercial
- Parcel Number: 17 006000080730
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $3,443,760
- County Est. Land Value: $5,028,700
- Assessed Land Value: $2,011,480
- County Est. Structure Value: $3,580,700
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 11/14/22 | $0 | 0% | M & T Holdco Llc |
| 11/30/21 | $10,000,000 | 120% | 505 Pharr Llc |
| 03/23/12 | $5,000,000 | 0% | Wx Hotels-Pharr Road Llc |
| 02/02/10 | $0 | 0% | 2007 Cd5 Buckhead Lodging Ccms |
Ownership
- Name: M & T Holdco Llc
- Owner Occupied: No
- Owner Mailing Address: 4488 N Shallowford Rd, Atlanta, Ga 30338
- Years Owned: 20
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No