$160,788
Annual Revenue
BNBCalc predicts this property will get $500 per night with 74% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 21% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$133,095
Avg annual revenue
74%
Avg occupancy rate
$500
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$125k
$210k
$305k
Sign up to see the data on 10 all comparables
$66,714
Profit
Revenue
$160,788
Operating Expenses
$34,582
Operating Income
$126,205
Mortgage & Taxes
$59,491
Profit (Cash Flow)
$66,714
$211,339
Cash Investment
Down Payment
$176,382
Renos & Furnishing
$8,500
Closing Costs
$26,457
Total
$211,339
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
31.56%
Cap Rate
14.31%
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
$41,856
Deductible property tax
$8,731
Your total deduction
-$19,432
Your adjusted annual income
$150,000 - -$19,432 = $169,432
Taxes on $169,432 (30%)
$50,830
Your old tax bill
$45,000
Your new tax bill
$50,830
Estimated tax savings
-$5,830
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:
5,250 sqft
Year built:
1998
Size:
1,296 sqft
Type:
CONDO
Parking:
-
Heating:
NONE
Sold Comparables
Property Details
- MLS Status: property-details-mls-status-pending
- Property Use: Condominium
- Stories: 4
- Lot size: 5,250 sqft
- Building area: 1,296 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: SLR
- Land Use: Residential
- Parcel Number: 3727 -175
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $1,096,500
- County Est. Land Value: -
- Assessed Land Value: $657,900
- County Est. Structure Value: -
Market Estimate: $881,910
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 04/07/22 | $1,075,000 | 73% | Muir Residential Investments Llc |
| 05/20/15 | $979,000 | 74% | Matthew Daniel |
| 12/01/11 | $529,500 | 0% | Dwight C Fortney |
| 11/16/06 | $661,500 | 80% | Dwight C Fortney |
| Invalid Date | $540,000 | 0% | Vladimir Rivkin |
| Invalid Date | $0 | 0% | Stevens,Tr |
| Invalid Date | $375,000 | 70% | David Stevens |
Ownership
- Name: Muir Residential Investments Llc
- Owner Occupied: No
- Owner Mailing Address: 1201 Western Ave, Seattle, Wa 98101
- Years Owned: 24
- Home Equity: $283,000
- Mortgage Balance Remaining: $792,000
- Financed amount: 70%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Middle School: Everett Middle School with 4/10 star rating
- High School: Gateway High School with 7/10 star rating