$52,858
Annual Revenue
BNBCalc predicts this property will get $234 per night with 59% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 66% of comparables
Top 26% 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.
$50,791
Avg annual revenue
59%
Avg occupancy rate
$234
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$65k
$90k
Sign up to see the data on 40 all comparables
$238
Profit
Revenue
$52,858
Operating Expenses
$20,552
Operating Income
$32,307
Mortgage & Taxes
$32,069
Profit (Cash Flow)
$238
$120,467
Cash Investment
Down Payment
$95,080
Renos & Furnishing
$11,125
Closing Costs
$14,262
Total
$120,467
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.19%
Cap Rate
6.79%
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
$22,563
Deductible property tax
$4,706
Your total deduction
$48,395
Your adjusted annual income
$150,000 - $48,395 = $101,605
Taxes on $101,605 (30%)
$30,482
Your old tax bill
$45,000
Your new tax bill
$30,482
Estimated tax savings
$14,518
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:
77,537 sqft
Year built:
2021
Size:
3,366 sqft
Type:
SFR
Parking:
-
Heating:
HEAT PUMP
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 807 Sapphire Dr | 4 | 2 | 3,134 | - | 0 | 2018 | $619,900 | 53 |
| 603 Promise Way | 3 | 2 | 2,393 | - | 0 | 2016 | $469,900 | 69 |
| 2218 Oak Dr | 3 | 2 | 1,780 | - | 0 | 2021 | $420,000 | 33 |
| 723 Kirk Ln | 4 | 3 | 2,897 | - | 9,475 | 2019 | $629,000 | 56 |
| 725 Promise Way | 4 | 3 | 2,271 | - | 0 | 2016 | $565,443 | 67 |
| 843 Covenant Blvd | 5 | 3 | 2,877 | - | 0 | 2018 | $576,200 | 11 |
| 4914 Kingdom Dr | 4 | 2 | 2,312 | - | 8,623 | 2017 | $487,000 | 56 |
| 3453 Meadowwood Dr | - | 2 | 1,960 | - | 28,000 | 1977 | $418,000 | - |
| 154 Cottonwood Dr | 3 | 2 | 1,564 | - | 41,681 | 1975 | $525,000 | 39 |
| 4207 Higdon Dr | 3 | 2 | 1,440 | - | 19,923 | 1993 | $428,000 | 59 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 0
- Lot size: 77,537 sqft
- Building area: 3,366 sqft
- Garage: No
- Heating: Heat pump
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 100-009.06-000
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $191,700
- County Est. Land Value: $110,800
- Assessed Land Value: $27,700
- County Est. Structure Value: $656,000
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 11/22/22 | $0 | 0% | Angelia Weese Patty, The Patty Family Trust |
| 03/23/22 | $0 | 0% | Angelia Weese Patty, Patty Family Trust |
| 08/26/21 | $850,000 | 89% | David Andrews, Angelia Patty |
Ownership
- Name: Angelia Weese Patty
- Owner Occupied: No
- Owner Mailing Address: 620 Rucker Ln, Murfreesboro, Tn 37128
- Years Owned: 37
- Home Equity: $6,350
- Mortgage Balance Remaining: $586,400
- Financed amount: 89%
- Owner Type: Individual
- Lien: No
- Inherited: Yes
- Foreclosure: No