52827 S Riverside Rd Gold Bar, Washington, 98251
3 bed • 2 bath • 12 guests
Est. $4,077/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
$2,052
Annual Profit
7.6%
Cap Rate
1.2%
Cash on Cash
$90,157
Annual Revenue
BNBCalc predicts this property will get $300 per night with 54% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 28% of comparables
Top 26% 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.
$61,958
Avg annual revenue
54%
Avg occupancy rate
$300
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$60k
$100k
$140k
Sign up to see the data on 40 all comparables
$2,053
Profit
Revenue
$90,157
Operating Expenses
$25,400
Operating Income
$64,756
Mortgage & Taxes
$62,704
Profit (Cash Flow)
$2,053
$178,500
Cash Investment
Down Payment
$170,000
Renos & Furnishing
$8,500
Total
$178,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.18%
Cap Rate
7.61%
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
$47,158
Deductible property tax
$8,415
Your total deduction
$84,779
Your adjusted annual income
$150,000 - $84,779 = $65,221
Taxes on $65,221 (30%)
$19,566
Your old tax bill
$45,000
Your new tax bill
$19,566
Estimated tax savings
$25,434
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:
0.79 sqft
Year built:
1961
Size:
1,772 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Fireplace(s), Forced Air, Stove/Free Standing
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 0.79 sqft
- Building area: 1,772 sqft
- Garage: No
- Heating: Fireplace(s), forced air, stove/free standing
- Pool: No
- Fireplaces: 2
- Basement: Yes
- Cooling: None
- View: Mountain(s), River, Territorial
- Parking: Attached Carport, Driveway
- Amenities: Dishwasher(s), Dryer(s), Microwave(s), Refrigerator(s), Stove(s)/Range(s), Washer(s)
- Price per square foot: $479
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 00526100512500
- Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk
Tax Info
- Year Assessed: 2023
- Assessed Value: $383,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools