$71,179
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 56% occupancy.Projected nightly rate is $350/night at 55% occupancy.
Top 41% of comparables
Top 51% 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.
$77,016
Avg annual revenue
55%
Avg occupancy rate
$350
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$85k
$135k
$190k
Sign up to see the data on 10 all comparables
-$782
Profit
Revenue
$71,179
Operating Expenses
$22,933
Operating Income
$48,246
Mortgage & Taxes
$49,028
Profit (Cash Flow)
-$782
$180,164
Cash Investment
Down Payment
$145,360
Renos & Furnishing
$13,000
Closing Costs
$21,804
Total
$180,164
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.43%
Cap Rate
6.63%
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
$34,495
Deductible property tax
$7,195
Your total deduction
$77,979
Your adjusted annual income
$150,000 - $77,979 = $72,021
Taxes on $72,021 (30%)
$21,606
Your old tax bill
$45,000
Your new tax bill
$21,606
Estimated tax savings
$23,394
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:
45,738 sqft
Year built:
1979
Size:
4,068 sqft
Type:
SFR
Parking:
4
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 10400 Hampton Dr | 4 | 3 | 2,434 | - | 47,045 | 1981 | $0 | 47 |
| 6741 Jollipan Ct | 3 | 3 | 2,208 | - | 54,450 | 1996 | $0 | - |
| 6701 Paula Pl | 6 | 6 | 4,995 | - | 71,003 | 2018 | $0 | 49 |
| 5820 W Tree Dr | 5 | 3 | 3,105 | - | 35,918 | 1992 | $0 | 119 |
| 9840 Hillside Dr | 3 | 3 | 2,290 | - | 24,741 | 1995 | $0 | 42 |
| 7509 Beacon Hill Dr | 5 | 3 | 2,799 | - | 10,500 | 1973 | $0 | 564 |
| 9835 Lone Tree Dr | 3 | 3 | 2,566 | - | 55,321 | 1981 | $0 | - |
| 10461 Hampton Dr | 3 | 4 | 2,913 | - | 43,560 | 1979 | $0 | - |
| 7080 Crooked Tree Dr | 4 | 4 | 3,170 | - | 27,490 | 1980 | $0 | 42 |
| 9401 Ponderosa Dr | 4 | 3 | 2,868 | - | 38,359 | 1980 | $0 | 82 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 45,738 sqft
- Building area: 4,068 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R6 SUBURB RESIDENTIAL
- Land Use: Residential
- Parcel Number: 015-062-11-000
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $632,600
- County Est. Land Value: $168,100
- Assessed Land Value: $168,100
- County Est. Structure Value: $464,500
Market Estimate: $783,176
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/27/17 | $0 | 0% | Christopher Jetter, Hannah Jetter |
| 12/20/11 | $0 | 0% | Barclay Family Trust |
Ownership
- Name: Christopher Jetter
- Owner Occupied: Yes
- Owner Mailing Address: 6745 Paula Pl, Anchorage, Ak 99507
- Years Owned: 81
- Home Equity: $264,090
- Mortgage Balance Remaining: $503,910
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No