513 W Bell Ave Chattanooga, TN, 37405
2 bed • 1 bath • 6 guests
Est. $1,654/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
-$4,152
Annual Profit
5.5%
Cap Rate
-4.9%
Cash on Cash
$37,693
Annual Revenue
This property is projected to be in the top 41% revenue percentile compared to similar properties nearby.
AirDNA projects $172/night at 60% occupancy ($37,693.18). Airbtics projects $137/night at 67% occupancy ($33,525).
Top 68% 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.
$36,917
Avg annual revenue
67%
Avg occupancy rate
$137
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$35k
$40k
$50k
Sign up to see the data on 15 all comparables
-$4,153
Profit
Revenue
$37,693
Operating Expenses
$18,580
Operating Income
$19,113
Mortgage & Taxes
$23,266
Profit (Cash Flow)
-$4,153
$85,577
Cash Investment
Down Payment
$68,980
Renos & Furnishing
$6,250
Closing Costs
$10,347
Total
$85,577
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.85%
Cap Rate
5.54%
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
$16,369
Deductible property tax
$3,415
Your total deduction
$66,149
Your adjusted annual income
$150,000 - $66,149 = $83,851
Taxes on $83,851 (30%)
$25,155
Your old tax bill
$45,000
Your new tax bill
$25,155
Estimated tax savings
$19,845
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:
5,000 sqft
Year built:
1922
Size:
898 sqft
Type:
SFR
Parking:
-
Heating:
CENTRAL
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 326 Stringer St | 4 | 3 | 2,728 | - | 12,580 | 2020 | $1,010,000 | 40 |
| 308 Pine Ridge Rd | 3 | 2 | 0 | - | 43,560 | - | $795,000 | 24 |
| 533 Woodland Ave | - | 1 | 1,282 | - | 8,250 | 1931 | $212,500 | - |
| 969 W Elmwood Dr | - | 1 | 992 | - | 11,825 | 1925 | $60,000 | - |
| 223 Jarnigan Ave | - | 2 | 1,482 | - | 13,350 | 1935 | $410,000 | - |
| 329 Sylvan St | 3 | 2 | 1,547 | - | 7,000 | 2014 | $495,000 | 35 |
| 499 Ladd Ave | 4 | 3 | 1,750 | - | 14,000 | 2022 | $495,000 | 25 |
| 813 Franklin St | 4 | 3 | 2,366 | - | 10,000 | 2018 | $1,225,000 | 46 |
| 108 Ruth St | - | 4 | 2,510 | - | 14,000 | 2023 | $1,150,000 | - |
| 715 Forest Ave | 4 | 5 | 3,209 | - | 111,078 | 2008 | $1,200,000 | 14 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 5,000 sqft
- Building area: 898 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R2
- Land Use: Residential
- Parcel Number: 135C J 036
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $41,625
- County Est. Land Value: $70,000
- Assessed Land Value: -
- County Est. Structure Value: $96,500
Market Estimate: $537,679