$46,342
Annual Revenue
BNBCalc predicts this property will get $202 per night with 64% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 61% of comparables
Top 28% 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.
$49,552
Avg annual revenue
64%
Avg occupancy rate
$202
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$60k
$100k
$140k
Sign up to see the data on 40 all comparables
-$6,882
Profit
Revenue
$46,342
Operating Expenses
$19,704
Operating Income
$26,638
Mortgage & Taxes
$33,519
Profit (Cash Flow)
-$6,882
$127,287
Cash Investment
Down Payment
$99,380
Renos & Furnishing
$13,000
Closing Costs
$14,907
Total
$127,287
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-5.4%
Cap Rate
5.36%
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
$23,583
Deductible property tax
$4,919
Your total deduction
$57,903
Your adjusted annual income
$150,000 - $57,903 = $92,097
Taxes on $92,097 (30%)
$27,629
Your old tax bill
$45,000
Your new tax bill
$27,629
Estimated tax savings
$17,371
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:
6,987 sqft
Year built:
2005
Size:
3,396 sqft
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 6,987 sqft
- Building area: 3,396 sqft
- Garage: Yes
- Heating:
- Pool: Yes
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 262511486251001640
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $408,573
- County Est. Land Value: $72,000
- Assessed Land Value: $72,000
- County Est. Structure Value: $336,573
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 04/19/17 | $270,000 | 80% | Enzo Felice, Theodora Felice |
| 12/31/10 | $0 | 0% | Steven James Smith, Michael John Smithson |
| 10/27/05 | $425,900 | 79% | Tony W D Williams, Alison J Williams |
Ownership
- Name: Enzo Felice
- Owner Occupied: No
- Owner Mailing Address: 22667 Ennishore, Novi, MI 48375
- Years Owned: 89
- Home Equity: $288,000
- Mortgage Balance Remaining: $216,000
- Financed amount: 79%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No