$75,934
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $422/night at 47% occupancy.Projected nightly rate is $530/night at 44% occupancy.
Top 34% of comparables
Top 48% 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.
$92,627
Avg annual revenue
44%
Avg occupancy rate
$530
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$95k
$165k
$235k
Sign up to see the data on 15 all comparables
$11,464
Profit
Revenue
$75,934
Operating Expenses
$29,251
Operating Income
$46,683
Mortgage & Taxes
$35,219
Profit (Cash Flow)
$11,464
$15,125
Cash Investment
Down Payment
$0
Renos & Furnishing
$15,125
Closing Costs
$0
Total
$15,125
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
90.85%
Cap Rate
10.9%
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
$11,744
Deductible property tax
$14,120
Your total deduction
$38,656
Your adjusted annual income
$150,000 - $38,656 = $111,344
Taxes on $111,344 (30%)
$33,403
Your old tax bill
$45,000
Your new tax bill
$33,403
Estimated tax savings
$11,597
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:
17,990 sqft
Year built:
1932
Size:
3,911 sqft
Type:
SFR
Parking:
2
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 4815 Harwood Dr | 3 | 3 | 2,744 | - | 9,504 | 1920 | $410,000 | 46 |
| 4910 Pleasant St | 4 | 3 | 3,063 | - | 14,551 | 1932 | $164,000 | - |
| 5720 Pleasant Dr | 4 | 3 | 1,996 | - | 10,010 | 1942 | $405,000 | 34 |
| 5200 Shriver Ave | 4 | 3 | 2,318 | - | 10,360 | 1922 | $444,000 | 68 |
| 620 48th St | 4 | 3 | 2,044 | - | 8,778 | 1908 | $495,000 | 26 |
| 5127 Shriver Ave | 4 | 2 | 2,592 | - | 15,120 | 1951 | $790,000 | 570 |
| 5904 Grand Ave | 2 | 1 | 2,136 | - | 7,062 | 1920 | $215,000 | - |
| 118 51st St | 3 | 2 | 2,105 | - | 19,380 | 1922 | $384,000 | 62 |
| 5923 Rutland Dr | 2 | 2 | 1,534 | - | 11,200 | 1950 | $204,000 | - |
| 405 2nd St | 2 | 1 | 912 | - | 7,250 | 1920 | $200,000 | 53 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 17,990 sqft
- Building area: 3,911 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 4
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 090/06997-001-000
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2020
- Assessed Value: $671,100
- County Est. Land Value: $92,500
- Assessed Land Value: $92,500
- County Est. Structure Value: $578,600
Market Estimate: $395,877
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 03/31/20 | $0 | 0% | Adam B Cooley |
| 10/11/15 | $507,500 | 80% | Adam B Cooley, Andrea M Cooley |
| 05/17/14 | $475,000 | 99% | Klein,John D & Kathleen A |
Ownership
- Name: Adam B Cooley
- Owner Occupied: Yes
- Owner Mailing Address: 6055 N Waterbury Rd, Des Moines, Ia 50312
- Years Owned: 103
- Home Equity: -
- Mortgage Balance Remaining: $462,800
- Financed amount: 99%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No