5380 Amboy Rd Staten Island, New York, 10312-3935
3 bed • 2 bath • 9 guests
Est. $3,693/mo
Inquire about this property
Contact Agent
$789,200
Zestimate
$38,745
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $156/night at 68% occupancy.Projected nightly rate is $213/night at 62% occupancy.
Top 41% of comparables
Top 81% 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.
$50,122
Avg annual revenue
62%
Avg occupancy rate
$213
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$45k
$65k
$85k
Sign up to see the data on 15 all comparables
-$31,914
Profit
Revenue
$38,745
Operating Expenses
$18,717
Operating Income
$20,028
Mortgage & Taxes
$51,942
Profit (Cash Flow)
-$31,914
$185,600
Cash Investment
Down Payment
$154,000
Renos & Furnishing
$8,500
Closing Costs
$23,100
Total
$185,600
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-17.19%
Cap Rate
2.6%
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
$36,545
Deductible property tax
$7,623
Your total deduction
$111,771
Your adjusted annual income
$150,000 - $111,771 = $38,229
Taxes on $38,229 (30%)
$11,469
Your old tax bill
$45,000
Your new tax bill
$11,469
Estimated tax savings
$33,531
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:
4,840 sqft
Year built:
1960
Size:
1,008 sqft
Type:
SFR
Parking:
-
Heating:
NONE
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 12 Hillis St | 4 | 3 | 2,112 | - | 4,687 | 1960 | $900,000 | 151 |
| 269 Ashland Ave | 3 | 5 | 2,800 | - | 4,900 | 2003 | $3,090,000 | 109 |
| 30 Anaconda St | 3 | 3 | 1,260 | - | 2,400 | 1999 | $675,000 | 111 |
| 8 Dole St | 2 | 1 | 798 | - | 4,800 | 1935 | $690,000 | 88 |
| 465 Jansen St | 4 | 3 | 4,800 | - | 13,600 | 1985 | $1,105,000 | 89 |
| 490 Jansen St | 6 | 6 | 4,346 | - | 21,836 | 1985 | $2,275,000 | 279 |
| 463 Vernon Ave | 3 | 1 | 1,015 | - | 12,000 | 1945 | $620,000 | 388 |
| 58 Buffington Ave | 3 | 2 | 1,840 | - | 4,000 | 1970 | $739,000 | 116 |
| 440 Ashland Ave | 3 | 2 | 1,144 | - | 3,800 | 1965 | $758,000 | 97 |
| 447 Vernon Ave | 3 | 1 | 1,104 | - | 8,000 | 1965 | $697,500 | 162 |
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 4,840 sqft
- Building area: 1,008 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R3X
- Land Use: Residential
- Parcel Number: 06569-0027
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $38,465
- County Est. Land Value: $202,000
- Assessed Land Value: $10,898
- County Est. Structure Value: $511,000
Market Estimate: $1,143,677
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 12/01/23 | $770,000 | 98% | Igli Kadriu |
| 06/30/22 | $510,000 | 0% | Romack Properties Llc |
| 08/01/18 | $0 | 0% | Frank A Demattia |
Ownership
- Name: Igli Kadriu
- Owner Occupied: Yes
- Owner Mailing Address: 5380 Amboy Rd, Staten Island, Ny 10312
- Years Owned: 6
- Home Equity: $90,947
- Mortgage Balance Remaining: $756,053
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No