$100,596
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $586/night at 47% occupancy ($100,595.5). Airbtics projects $734/night at 57% occupancy ($152,810).
Top 71% of comparables
Top 61% 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.
$158,460
Avg annual revenue
57%
Avg occupancy rate
$734
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$55k
$135k
$210k
$295k
Sign up to see the data on 10 all comparables
$2,825
Profit
Revenue
$100,596
Operating Expenses
$34,479
Operating Income
$66,117
Mortgage & Taxes
$63,292
Profit (Cash Flow)
$2,825
$201,500
Cash Investment
Down Payment
$180,000
Renos & Furnishing
$12,500
Closing Costs
$9,000
Total
$201,500
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.4%
Cap Rate
7.34%
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
$53,545
Deductible property tax
$2,880
Your total deduction
$222,981
Your adjusted annual income
$150,000 - $222,981 = -$72,981
Taxes on -$72,981 (30%)
-$21,894
Your old tax bill
$45,000
Your new tax bill
-$21,894
Estimated tax savings
$66,894
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:
10,724 sqft
Year built:
1975
Size:
2,100 sqft
Type:
SFR
Parking:
2
Heating:
YES
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 6530 E Sweetwater Ave | 3 | 1 | 1,898 | - | 10,562 | 1972 | $988,000 | 24 |
| 6740 E Jean Dr | 4 | 3 | 2,169 | - | 10,643 | 1974 | $1,074,000 | 0 |
| 6712 E Pershing Ave | 4 | 2 | 2,012 | - | 10,713 | 1973 | $755,000 | 87 |
| 6401 E Thunderbird Rd | 4 | 2 | 2,100 | - | 8,800 | 1976 | $565,300 | 18 |
| 6602 E Presidio Rd | 3 | 1 | 1,944 | - | 11,088 | 1973 | $810,000 | 124 |
| 6411 E Presidio Rd | - | 2 | 1,895 | - | 10,660 | 1974 | $0 | - |
| 6729 E Jean Dr | 4 | 2 | 3,082 | - | 10,597 | 1974 | $0 | 312 |
| 6747 E Camino Santo | 4 | 2 | 2,344 | - | 11,215 | 1973 | $990,000 | 18 |
| 6921 E Voltaire Ave | 4 | 2 | 2,660 | - | 26,451 | 1978 | $1,180,000 | 522 |
| 6722 E Camino Santo | - | 2 | 1,781 | - | 10,523 | 1973 | $0 | - |
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 10,724 sqft
- Building area: 2,100 sqft
- Garage: No
- Heating: Yes
- Pool: Yes
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-24
- Land Use: Residential
- Parcel Number: 175-06-110
- Flood Zone: Yes, Zone 0.2
Tax Info
- Year Assessed: 2023
- Assessed Value: $73,400
- County Est. Land Value: $146,800
- Assessed Land Value: -
- County Est. Structure Value: $587,200
Market Estimate: $850,549