$50,331
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $265/night at 58% occupancy ($56,138). Airbtics projects $239/night at 52% occupancy ($45,392).
Top 61% of comparables
Top 21% of comparables
Seasonality
Sign up to view the full seasonality chart
-$2,373
Profit
Revenue
$50,331
Operating Expenses
$19,623
Operating Income
$30,708
Mortgage & Taxes
$33,081
Profit (Cash Flow)
-$2,373
$123,542
Cash Investment
Down Payment
$98,080
Renos & Furnishing
$10,750
Closing Costs
$14,712
Total
$123,542
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.92%
Cap Rate
6.26%
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
$23,275
Deductible property tax
$4,855
Your total deduction
$131,622
Your adjusted annual income
$150,000 - $131,622 = $18,378
Taxes on $18,378 (30%)
$5,513
Your old tax bill
$45,000
Your new tax bill
$5,513
Estimated tax savings
$39,487
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:
4,400 sqft
Year built:
2006
Size:
1,344 sqft
Type:
SFR
Parking:
-
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 626 Paines Ave Nw | 2 | 1 | 988 | - | 5,532 | 1930 | $335,000 | - |
| 1053 Mayson Turner Rd Nw | 3 | 1 | 1,360 | - | 12,066 | 1930 | $190,000 | 53 |
| 701 Dalvigney St Nw | 3 | 1 | 1,040 | - | 3,964 | 1999 | $125,000 | - |
| 367 Andrew Hairston Pl Nw | 3 | 2 | 1,537 | - | 7,536 | 1920 | $0 | 24 |
| 896 Pelham St Nw | 3 | 3 | 1,604 | - | 2,352 | 2007 | $310,000 | 67 |
| 392 Vine St Nw | 3 | 2 | 1,584 | - | 7,884 | 2008 | $382,000 | - |
| 443 10th St Nw | 2 | 1 | 1,140 | - | 9,104 | 1930 | $0 | - |
| 973 Mayson Turner Rd Nw | 3 | 1 | 1,260 | - | 6,882 | 1930 | $449,000 | 33 |
| 1060 Snyder St Nw | 4 | 2 | 1,500 | - | 5,968 | 1940 | $0 | - |
| 222 Walnut St Nw | 3 | 3 | 3,464 | - | 6,360 | 2003 | $558,488 | 101 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 4,400 sqft
- Building area: 1,344 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R5
- Land Use: Residential
- Parcel Number: 14 011200100483
- Flood Zone: No
Tax Info
- Year Assessed: 2022
- Assessed Value: $100,920
- County Est. Land Value: $41,000
- Assessed Land Value: $16,400
- County Est. Structure Value: $211,300
Market Estimate: $239,943
Schools
- Elementary School: Bethune Elementary School with 2/10 star rating
- Middle School: Inman Middle School with 6/10 star rating
- High School: Booker T. Washington High School with 2/10 star rating