$25,136
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $169/night at 73% occupancy ($45,060.15). Airbtics projects $111/night at 62% occupancy ($25,136).
Top 51% of comparables
Top 31% of comparables
-$102,137
Profit
Revenue
$25,136
Operating Expenses
$16,948
Operating Income
$8,188
Mortgage & Taxes
$110,326
Profit (Cash Flow)
-$102,137
$380,415
Cash Investment
Down Payment
$327,100
Renos & Furnishing
$4,250
Closing Costs
$49,065
Total
$380,415
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-26.84%
Cap Rate
0.5%
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
$77,623
Deductible property tax
$16,191
Your total deduction
$253,302
Your adjusted annual income
$150,000 - $253,302 = -$103,302
Taxes on -$103,302 (30%)
-$30,991
Your old tax bill
$45,000
Your new tax bill
-$30,991
Estimated tax savings
$75,991
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:
6,246 sqft
Year built:
1923
Size:
3,342 sqft
Type:
SFR
Parking:
-
Heating:
CENTRAL
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
82 W 49th St | 3 | 2 | 1,488 | - | 6,778 | 1940 | $740,000 | 28 |
25 E 52nd St | 2 | 1 | 870 | - | 4,792 | 1936 | $0 | - |
5520 Locust Ave | 2 | 1 | 879 | - | 3,274 | 1938 | $0 | - |
205 E Louise St | 2 | 1 | 1,190 | - | 6,187 | 1948 | $760,000 | 79 |
341 E 59th St | 1 | 1 | 570 | - | 2,885 | 1928 | $505,000 | 48 |
415 E 51st St | 3 | 2 | 1,362 | - | 4,528 | 2011 | $750,000 | 33 |
76 W Del Amo Blvd | 2 | 1 | 642 | - | 2,176 | 1944 | $530,000 | 55 |
276 E Morningside St | 3 | 3 | 1,799 | - | 2,250 | 1990 | $725,000 | 28 |
157 E 59th St | 3 | 2 | 1,163 | - | 6,010 | 1947 | $700,000 | 20 |
126 W Plymouth St | 5 | 2 | 2,219 | - | 6,263 | 1956 | $650,000 | 344 |
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 6,246 sqft
- Building area: 3,342 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: LBR1N
- Land Use: Residential
- Parcel Number: 7132-011-022
- Flood Zone: Yes, Zone AREA WITH REDUCED FLOOD RISK DUE TO LEVEE
Tax Info
- Year Assessed: 2023
- Assessed Value: $1,122,000
- County Est. Land Value: -
- Assessed Land Value: $765,000
- County Est. Structure Value: -
Market Estimate: $1,030,188