$60,127
Annual Revenue
BNBCalc predicts this property will get $211 per night with 63% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 53% of comparables
Top 13% 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.
$49,791
Avg annual revenue
63%
Avg occupancy rate
$211
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$50k
$80k
$115k
Sign up to see the data on 40 all comparables
-$2,700
Profit
Revenue
$60,127
Operating Expenses
$21,497
Operating Income
$38,630
Mortgage & Taxes
$41,331
Profit (Cash Flow)
-$2,700
$149,671
Cash Investment
Down Payment
$122,540
Renos & Furnishing
$8,750
Closing Costs
$18,381
Total
$149,671
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.8%
Cap Rate
6.3%
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
$29,079
Deductible property tax
$6,066
Your total deduction
$64,607
Your adjusted annual income
$150,000 - $64,607 = $85,393
Taxes on $85,393 (30%)
$25,618
Your old tax bill
$45,000
Your new tax bill
$25,618
Estimated tax savings
$19,382
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:
1,551 sqft
Year built:
2013
Size:
2,776 sqft
Type:
SFR
Parking:
1
Heating:
Central
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 4205 Koehler St | 3 | 2 | 2,236 | - | 2,688 | 2013 | $0 | - |
| 1037 Rutland St | 3 | 2 | 2,232 | - | 6,599 | 2017 | $0 | - |
| 5214 Eigel St | 3 | 3 | 2,317 | - | 2,069 | 2001 | $0 | - |
| 1002 Yale St | 3 | 3 | 1,735 | - | 1,403 | 2004 | $0 | - |
| 916 Waverly St | 3 | 2 | 0 | - | 4,400 | 2022 | $0 | - |
| 422 Oxford St | 3 | 3 | 2,904 | - | 3,254 | 2016 | $925,000 | - |
| 915 Thompson St | 3 | 3 | 3,230 | - | 2,945 | 2018 | $0 | - |
| 913 Thompson St | 3 | 3 | 3,215 | - | 2,143 | 2018 | $0 | 529 |
| 911 Thompson St | 3 | 3 | 3,215 | - | 2,278 | 2018 | $0 | 816 |
| 510 E 7th St | 3 | 2 | 2,752 | - | 3,306 | 2000 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: -
- Lot size: 1,551 sqft
- Building area: 2,776 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 1258280030007
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2022
- Assessed Value: $609,491
- County Est. Land Value: $155,000
- Assessed Land Value: $155,000
- County Est. Structure Value: $454,491
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 03/28/14 | $0 | 0% | Kavac Llc |
| 04/03/14 | $0 | 0% | Mark Deboer, Meredyth Deboer |
| 01/12/04 | $0 | 0% | Tom Blaine |
Ownership
- Name: Mark Deboer
- Owner Occupied: Yes
- Owner Mailing Address: 621 Rutland St Unit C, Houston, TX 77007
- Years Owned: 125
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No