$69,908
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $348/night at 55% occupancy.Projected nightly rate is $195/night at 56% occupancy.
Top 66% of comparables
Top 6% 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.
$39,870
Avg annual revenue
56%
Avg occupancy rate
$195
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$60k
$85k
Sign up to see the data on 40 all comparables
$33,311
Profit
Revenue
$69,908
Operating Expenses
$22,768
Operating Income
$47,140
Mortgage & Taxes
$13,829
Profit (Cash Flow)
$33,311
$55,650
Cash Investment
Down Payment
$41,000
Renos & Furnishing
$8,500
Closing Costs
$6,150
Total
$55,650
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
59.85%
Cap Rate
22.99%
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
$9,730
Deductible property tax
$2,029
Your total deduction
-$17,264
Your adjusted annual income
$150,000 - -$17,264 = $167,264
Taxes on $167,264 (30%)
$50,179
Your old tax bill
$45,000
Your new tax bill
$50,179
Estimated tax savings
-$5,179
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:
5,663 sqft
Year built:
1900
Size:
1,468 sqft
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 124 Claiborne St | 2 | 1 | 1,528 | - | 5,663 | 1900 | $205,000 | - |
| 128 Fain St | 2 | 1 | 616 | - | 7,841 | 1900 | $210,000 | - |
| 64 Cannon St | 3 | 2 | 1,324 | - | 8,712 | 2008 | $340,000 | - |
| 74 Fairfield Ave | 3 | 1 | 828 | - | 2,178 | 1960 | $90,500 | - |
| 58 Robertson St | 4 | 2 | 1,187 | - | 5,663 | 1920 | $0 | - |
| 100 Maury St | 3 | 1 | 1,794 | - | 5,663 | 1900 | $310,500 | - |
| 103 Claiborne St | 2 | 2 | 1,280 | - | 5,663 | 1900 | $0 | - |
| 147 Fain St | 4 | 2 | 1,470 | - | 5,227 | 1920 | $0 | - |
| 113 Lewis St | 4 | 2 | 1,462 | - | 9,583 | 1994 | $0 | - |
| 41 Fairfield Ave | 2 | 1 | 716 | - | 1,742 | 1900 | $125,000 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 5,663 sqft
- Building area: 1,468 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: MULTI-ZONE
- Land Use: Residential
- Parcel Number: 093-16-0-137-00
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $48,200
- County Est. Land Value: $91,200
- Assessed Land Value: $22,800
- County Est. Structure Value: $101,600
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/14/21 | $325,000 | 97% | Kelly Christopher Sargent |
| 04/19/16 | $0 | 0% | Brian D Hogan, Lani Sarem |
| 04/08/16 | $105,000 | 100% | Brian D Man |
| 09/30/13 | $0 | 0% | Crawford & Company Holdings Llc |
| 09/12/12 | $0 | 0% | Crawford & Company Holdings Inc |
| 04/10/12 | $61,901 | 100% | W Wright & Co Llc |
| 05/05/05 | $0 | 0% | Ronnie Adkins |
| 05/05/05 | $10,000 | 110% | Frank Beasley |
| 05/02/05 | $0 | 0% | Ronnie Adkins |
Ownership
- Name: Kelly Christopher Sargent
- Owner Occupied: Yes
- Owner Mailing Address: 63 Maurv Street, Nashville, TN 37210
- Years Owned: 42
- Home Equity: $79,750
- Mortgage Balance Remaining: $315,250
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: Yes