Airbnb Investor Score
$7,496
Annual Profit
8.7%
Cap Rate
31.4%
Cash on Cash
$53,417
Annual Revenue
BNBCalc predicts this property will get $173 per night with 69% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 68% of comparables
Top 18% 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.
$46,159
Avg annual revenue
69%
Avg occupancy rate
$173
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$55k
$95k
$135k
Sign up to see the data on 40 all comparables
$29,080
Profit
Revenue
$53,417
Operating Expenses
$20,624
Operating Income
$32,793
Mortgage & Taxes
$3,712
Profit (Cash Flow)
$29,080
$92,500
Cash Investment
Down Payment
$75,000
Renos & Furnishing
$6,250
Closing Costs
$11,250
Total
$92,500
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
31.43%
Cap Rate
8.74%
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
$17,798
Deductible property tax
$3,712
Your total deduction
$41,628
Your adjusted annual income
$150,000 - $41,628 = $108,372
Taxes on $108,372 (30%)
$32,512
Your old tax bill
$45,000
Your new tax bill
$32,512
Estimated tax savings
$12,488
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:
-
Year built:
-
Size:
-
Type:
CONDO
Parking:
-
Heating:
-
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 6 W Henry St | - | - | 0 | - | 10,772 | - | $2,750,000 | - |
| 101 W Gordon St | 1 | 1 | 0 | - | 0 | - | $590,000 | - |
| 321 Abercorn St | - | - | 0 | - | 0 | - | $445,000 | - |
| 1710 Bull St | - | - | 0 | - | 4,286 | - | $2,600,000 | - |
| 310 W Hall St | - | - | 0 | - | 1,307 | - | $423,000 | - |
| 1410 Jefferson St | 2 | 2 | 0 | - | 0 | - | $440,000 | - |
| 24 E Liberty St | - | - | 0 | - | 0 | - | $0 | - |
| 8 W 37th St | - | - | 0 | - | 0 | - | $0 | - |
| 125 E Broad St | 2 | 1 | 945 | - | 0 | - | $425,000 | - |
| 20 W Oglethorpe Ave | - | - | 0 | - | 0 | - | $0 | - |
Property Details
- MLS Status: N/A
- Property Use: Condominium Unit (Residential)
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: 1-R
- Land Use: Residential
- Parcel Number: 2-0043 -06-059
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: $53,960
- County Est. Land Value: $14,400
- Assessed Land Value: $5,760
- County Est. Structure Value: $120,500
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 04/17/20 | $0 | 0% | Lutra Savannah 1 Llc |
| 02/20/19 | $0 | 0% | David Cutler, Jaime Contreras |
| 10/20/17 | $0 | 0% | Lutra Savannah 1 Llc |
| 02/04/11 | $55,650 | 100% | Robert Sokulski, Lesley J Sokulski |
| 02/04/11 | $55,650 | 100% | Robert Sokulski, Lesley J Sokulski |
| 01/05/10 | $163,070 | 100% | Federal National Mtg Associati |
| 07/12/07 | $164,900 | 100% | Robert Sokulski, Lesley J Sokulski |
| 08/28/06 | $320,000 | 100% | Robert Sokulski, Lesley J Sokulski |
Ownership
- Name: Lutra Savannah 1 Llc
- Owner Occupied: No
- Owner Mailing Address: 150 Grumman Ave, Norwalk, CT 06851
- Years Owned: 56
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 100%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No