$80,788
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $303/night at 73% occupancy.Projected nightly rate is $273/night at 77% occupancy.
Top 54% of comparables
Top 34% 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.
$81,657
Avg annual revenue
77%
Avg occupancy rate
$273
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$60k
$100k
$135k
Sign up to see the data on 15 all comparables
-$11,249
Profit
Revenue
$80,788
Operating Expenses
$24,182
Operating Income
$56,606
Mortgage & Taxes
$67,855
Profit (Cash Flow)
-$11,249
$237,607
Cash Investment
Down Payment
$201,180
Renos & Furnishing
$6,250
Closing Costs
$30,177
Total
$237,607
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.73%
Cap Rate
5.62%
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
$47,741
Deductible property tax
$9,958
Your total deduction
$110,196
Your adjusted annual income
$150,000 - $110,196 = $39,804
Taxes on $39,804 (30%)
$11,941
Your old tax bill
$45,000
Your new tax bill
$11,941
Estimated tax savings
$33,059
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:
2,614 sqft
Year built:
1930
Size:
1,844 sqft
Type:
MFR
Parking:
-
Heating:
Forced Air Unit
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 128 Cannon St | 4 | 2 | 2,170 | - | 5,663 | 1840 | $0 | - |
| 195 Rutledge Ave | 4 | 2 | 3,492 | - | 4,792 | 1890 | $0 | - |
| 330 Sumter St | 6 | 2 | 2,832 | - | 6,098 | 1925 | $0 | - |
| 94 Smith St | 4 | 2 | 2,604 | - | 3,920 | 1814 | $0 | - |
| 79 Spring St | 5 | 2 | 2,549 | - | 3,049 | 1905 | $2,150,000 | - |
| 221 Calhoun St | 7 | 4 | 2,619 | - | 3,485 | 1820 | $0 | - |
| 22 Nunan St | 4 | 2 | 1,700 | - | 1,742 | 1930 | $925,000 | - |
| 95 Spring St | 4 | 2 | 2,016 | - | 3,049 | 1852 | $838,500 | - |
| 2 Maranda Holmes St | 4 | 2 | 1,650 | - | 2,178 | 1950 | $0 | - |
| 188 Coming St | 4 | 2 | 2,136 | - | 4,792 | 1852 | $1,005,000 | - |
Property Details
- MLS Status: Active
- Property Use: Duplex (2 Units, Any Combination)
- Stories: 2
- Lot size: 2,614 sqft
- Building area: 1,844 sqft
- Garage: No
- Heating: Forced air unit
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 460-07-02-199
- Flood Zone: Yes, Zone
Tax Info
- Year Assessed: 2023
- Assessed Value: $54,000
- County Est. Land Value: $275,000
- Assessed Land Value: -
- County Est. Structure Value: $625,000
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 05/17/22 | $900,000 | 71% | Mackenzie Satterlee, Marietta Burcheci |
| 04/27/21 | $749,000 | 80% | Daniel H Sherman, Yang Guo Sherman |
| 06/26/15 | $205,000 | 144% | David James Higgins |
| 06/01/15 | $171,000 | 100% | Palmetto Home Investments Llc |
| 02/12/15 | $171,000 | 100% | Palmetto Home Improvements Llc |
| 09/30/08 | $0 | 0% | Shirley Williams, Sharod Williams |
Ownership
- Name: Mackenzie Satterlee
- Owner Occupied: Yes
- Owner Mailing Address: 565 Rutledge Ave, Charleston, SC 29403
- Years Owned: 30
- Home Equity: $458,000
- Mortgage Balance Remaining: $647,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- High School: Burke High School with 2/10 star rating