$69,798
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $294/night at 65% occupancy.Projected nightly rate is $194/night at 55% occupancy.
Top 28% 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.
$39,142
Avg annual revenue
55%
Avg occupancy rate
$194
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
$16,594
Profit
Revenue
$69,798
Operating Expenses
$22,754
Operating Income
$47,044
Mortgage & Taxes
$30,450
Profit (Cash Flow)
$16,594
$112,322
Cash Investment
Down Payment
$90,280
Renos & Furnishing
$8,500
Closing Costs
$13,542
Total
$112,322
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.77%
Cap Rate
10.42%
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
$21,424
Deductible property tax
$4,469
Your total deduction
$29,298
Your adjusted annual income
$150,000 - $29,298 = $120,702
Taxes on $120,702 (30%)
$36,211
Your old tax bill
$45,000
Your new tax bill
$36,211
Estimated tax savings
$8,789
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:
4,536 sqft
Year built:
1900
Size:
2,344 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 |
|---|---|---|---|---|---|---|---|---|
| 1443 W 50th St | 3 | 3 | 1,820 | - | 4,200 | 1920 | $415,000 | - |
| 1919 W 77th St | 3 | 1 | 1,338 | - | 4,865 | 1900 | $0 | - |
| 7612 Colgate Ave | 3 | 1 | 1,297 | - | 4,410 | 1900 | $50,000 | - |
| 1828 W 57th St | 4 | 2 | 1,810 | - | 3,306 | 1910 | $0 | 579 |
| 6408 Bridge Ave | 2 | 1 | 1,184 | - | 1,257 | 1900 | $280,000 | - |
| 7907 Elton Ave | 3 | 1 | 1,286 | - | 4,410 | 1915 | $28,500 | 839 |
| 7412 Dudley Ave | 3 | 1 | 724 | - | 4,410 | 1915 | $115,000 | - |
| 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 | - |
| 1866 W 48th St | 3 | 1 | 1,360 | - | 2,072 | 1890 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: -
- Lot size: 4,536 sqft
- Building area: 2,344 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: 002-17-027
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $96,780
- County Est. Land Value: $49,900
- Assessed Land Value: $17,470
- County Est. Structure Value: $226,600
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 03/17/21 | $0 | 0% | 6814 W Clinton Llc |
| 03/12/19 | $276,540 | 80% | Erin Warren, Quinn Warren |
| 02/15/13 | $152,000 | 80% | Thomas D Jordan |
| 01/31/12 | $40,000 | 100% | Opportunity Housing Cleveland Llc |
| 12/29/11 | $0 | 0% | Adriana V Trimbitas |
Ownership
- Name: 6814 W Clifton Llc
- Owner Occupied: No
- Owner Mailing Address: 5735 State Rd, Cleveland, OH 44134
- Years Owned: 41
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No