Airbnb Investor Score
$37,749
Annual Profit
16.6%
Cap Rate
37.2%
Cash on Cash
$88,897
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $427/night at 57% occupancy.Projected nightly rate is $466/night at 37% occupancy.
Top 21% of comparables
Top 44% 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.
$57,918
Avg annual revenue
37%
Avg occupancy rate
$466
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$75k
$135k
$195k
Sign up to see the data on 40 all comparables
$37,750
Profit
Revenue
$88,897
Operating Expenses
$25,237
Operating Income
$63,660
Mortgage & Taxes
$25,910
Profit (Cash Flow)
$37,750
$101,343
Cash Investment
Down Payment
$76,820
Renos & Furnishing
$13,000
Closing Costs
$11,523
Total
$101,343
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
37.24%
Cap Rate
16.57%
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
$18,230
Deductible property tax
$3,803
Your total deduction
$16,472
Your adjusted annual income
$150,000 - $16,472 = $133,528
Taxes on $133,528 (30%)
$40,058
Your old tax bill
$45,000
Your new tax bill
$40,058
Estimated tax savings
$4,942
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:
35,588 sqft
Year built:
1979
Size:
2,470 sqft
Type:
SFR
Parking:
2
Heating:
Forced Air Unit
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 5611 Redbud Ln | 4 | 1 | 2,504 | - | 20,440 | 1977 | $0 | - |
| 5938 Bradford Ln | 5 | 2 | 2,919 | - | 0 | 1994 | $335,000 | - |
| 5410 Woodhill Cir | 4 | 1 | 2,052 | - | 24,192 | 1978 | $245,000 | - |
| 4719 Appletree Ln | 4 | 2 | 3,918 | - | 19,740 | 1996 | $390,000 | - |
| 4601 Heatherwood Dr | 3 | 2 | 2,203 | - | 23,700 | 1977 | $268,000 | - |
| 5313 Overbrook Rd | 4 | 1 | 2,457 | - | 19,685 | 1979 | $0 | - |
| 6119 Woodland Forrest Dr | 4 | 2 | 2,319 | - | 20,900 | 1991 | $0 | - |
| 4947 Woodland Forrest Dr | 4 | 1 | 2,349 | - | 24,000 | 1972 | $0 | - |
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: -
- Lot size: 35,588 sqft
- Building area: 2,470 sqft
- Garage: Yes
- Heating: Forced air unit
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R1
- Land Use: Residential
- Parcel Number: 37-02-03-4-001-021.000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $33,280
- County Est. Land Value: $18,600
- Assessed Land Value: $1,860
- County Est. Structure Value: $314,100
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 09/20/24 | $0 | 0% | Str Properties Llc |
| 08/12/22 | $285,100 | 100% | Vicki S Rhoden, Julie Mccraney |
Ownership
- Name: Str Properties Llc
- Owner Occupied: Yes
- Owner Mailing Address: 5606 Chestnut St, Tuscaloosa, AL 35405
- Years Owned: 3
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 100%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No