$55,459
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $292/night at 52% occupancy.Projected nightly rate is $182/night at 56% occupancy.
Top 66% of comparables
Top 8% 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.
$36,992
Avg annual revenue
56%
Avg occupancy rate
$182
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$40k
$65k
$95k
Sign up to see the data on 40 all comparables
$6,817
Profit
Revenue
$55,459
Operating Expenses
$20,890
Operating Income
$34,569
Mortgage & Taxes
$27,752
Profit (Cash Flow)
$6,817
$103,122
Cash Investment
Down Payment
$82,280
Renos & Furnishing
$8,500
Closing Costs
$12,342
Total
$103,122
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.61%
Cap Rate
8.4%
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
$19,525
Deductible property tax
$4,073
Your total deduction
$35,112
Your adjusted annual income
$150,000 - $35,112 = $114,888
Taxes on $114,888 (30%)
$34,466
Your old tax bill
$45,000
Your new tax bill
$34,466
Estimated tax savings
$10,534
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:
4,000 sqft
Year built:
2020
Size:
2,098 sqft
Type:
SFR
Parking:
2
Heating:
Forced Air Unit
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
1919 W 77th St | 3 | 1 | 1,338 | - | 4,865 | 1900 | $0 | - |
4906 Bridge Ave | 3 | 2 | 2,244 | - | 3,960 | 1910 | $494,000 | - |
2123 W 81st St | 3 | 1 | 1,222 | - | 4,000 | 1890 | $126,000 | - |
1443 W 50th St | 3 | 3 | 1,820 | - | 4,200 | 1920 | $415,000 | - |
7612 Colgate Ave | 3 | 1 | 1,297 | - | 4,410 | 1900 | $50,000 | - |
7907 Elton Ave | 3 | 1 | 1,286 | - | 4,410 | 1915 | $28,500 | 839 |
7412 Dudley Ave | 3 | 1 | 724 | - | 4,410 | 1915 | $115,000 | - |
7705 Camden Ave | 3 | 1 | 1,013 | - | 4,160 | 1900 | $65,500 | - |
3169 W 58th St | 3 | 1 | 1,308 | - | 5,075 | 1900 | $0 | - |
1866 W 48th St | 3 | 1 | 1,360 | - | 2,072 | 1890 | $0 | - |
Property Details
- MLS Status: property-details-mls-status-cancelled
- Property Use: Single Family Residence
- Stories: -
- Lot size: 4,000 sqft
- Building area: 2,098 sqft
- Garage: Yes
- Heating: Forced air unit
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: 2F
- Land Use: Residential
- Parcel Number: 002-25-008
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $12,600
- County Est. Land Value: $36,000
- Assessed Land Value: $12,600
- County Est. Structure Value: $333,900
Market Estimate: -
Sale history
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
06/18/20 | $369,900 | 95% | Jessica Edelstein, Ryan Mitchell Krisby |
05/25/12 | $2,500 | 100% | Grace Assets Llc |
01/20/05 | $12,600 | 100% | Laura A Steelman |
10/08/04 | $44,000 | 100% | Better Solutions Enterprises Inc |
12/23/99 | $62,000 | 97% | Don Mathews |
11/19/98 | $26,500 | 100% | Milton Clement |
09/25/98 | $26,500 | 100% | Thomas E Lisena |
05/08/98 | $0 | 0% | William Robert Kencsan, Joseph Kencson |
Ownership
- Name: Jessica Edelstein
- Owner Occupied: Yes
- Owner Mailing Address: 6609 Wakefield Ave, Cleveland, OH 44102
- Years Owned: 52
- Home Equity: $59,595
- Mortgage Balance Remaining: $351,405
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No