4 bed • 2 bath • 9 guests
Est. $3,525/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
-$27,780
Annual Profit
5.1%
Cap Rate
-48.7%
Cash on Cash
$58,907
Annual Revenue
Projected nightly rate is $224/night at 72% occupancy.
Top 101% of comparables
Top 101% of comparables
Airbnb Comparables
Comparable data could not be found for this address
$0
Avg annual revenue
0%
Avg occupancy rate
$0
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$0k
$100k
$195k
$300k
Sign up to see the data on 0 all comparables
-$27,781
Profit
Revenue
$58,907
Operating Expenses
$21,338
Operating Income
$37,569
Mortgage & Taxes
$65,350
Profit (Cash Flow)
-$27,781
$54,600
Cash Investment
Down Payment
$22,050
Renos & Furnishing
$10,500
Closing Costs
$22,050
Total
$54,600
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
7%
Revenue Appreciation
2%
Cash on Cash Return
-48.72%
Cap Rate
5.11%
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
$50,874
Deductible property tax
$7,276
Your total deduction
$102,266
Your adjusted annual income
$150,000 - $102,266 = $47,734
Taxes on $47,734 (30%)
$14,320
Your old tax bill
$45,000
Your new tax bill
$14,320
Estimated tax savings
$30,680
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:
7,435 sqft
Year built:
1942
Size:
1,620 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
90%+ High Efficiency, Forced Air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 7,435 sqft
- Building area: 1,620 sqft
- Garage: No
- Heating: 90%+ high efficiency, forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: None
- View: -
- Parking: Driveway
- Amenities: Dishwasher(s), Dryer(s), Disposal, Refrigerator(s), Stove(s)/Range(s), Washer(s), Garbage Disposal, Water Heater: Gas, Water Heater Location: Utility
- Price per square foot: $447
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 1782000075
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $573,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Arbor Heights Elementary School with 6/10 star rating
- Middle School: Denny Middle School with 4/10 star rating
- High School: Chief Sealth High School with 4/10 star rating