691 Heritage Blvd Delaware OH 43015 Delaware, OH, 43015
4 bed • 1 bath • 12 guests
Est. $1,351/mo
Inquire about this property
Contact Agent
$281,600
Zestimate
$50,667
Annual Revenue
This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $272/night at 51% occupancy.Projected nightly rate is $529/night at 57% occupancy.
Top 61% of comparables
Top 53% of comparables
Seasonality
Sign up to view the full seasonality chart
25
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$98,469
Avg annual revenue
57%
Avg occupancy rate
$529
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$95k
$160k
$225k
Sign up to see the data on 25 all comparables
$11,404
Profit
Revenue
$50,667
Operating Expenses
$20,267
Operating Income
$30,400
Mortgage & Taxes
$18,996
Profit (Cash Flow)
$11,404
$75,018
Cash Investment
Down Payment
$56,320
Renos & Furnishing
$10,250
Closing Costs
$8,448
Total
$75,018
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.2%
Cap Rate
10.79%
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
$13,365
Deductible property tax
$2,788
Your total deduction
$17,908
Your adjusted annual income
$150,000 - $17,908 = $132,092
Taxes on $132,092 (30%)
$39,628
Your old tax bill
$45,000
Your new tax bill
$39,628
Estimated tax savings
$5,372
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:
10,193 sqft
Year built:
1972
Size:
1,700 sqft
Type:
SFR
Parking:
2
Heating:
Yes
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 394 Eastwood Ave | 3 | 1 | 980 | - | 0 | 1972 | $295,000 | - |
| 556 Durham Ln | 3 | 2 | 1,488 | - | 0 | 1996 | $0 | - |
| 657 Heritage Blvd | 4 | 1 | 1,572 | - | 7,492 | 1972 | $0 | - |
| 141 Grandview Ave | 4 | 2 | 1,118 | - | 12,371 | 1963 | $0 | - |
| 604 Pennsylvania Ave | 3 | 1 | 1,092 | - | 0 | 1958 | $252,500 | - |
| 310 Eastwood Ave | 4 | 2 | 1,576 | - | 0 | 1971 | $300,000 | - |
| 174 Westwood Ave | 4 | 1 | 2,124 | - | 12,371 | 1969 | $300,000 | - |
| 245 Grandview Ave | 4 | 2 | 1,340 | - | 12,066 | 1965 | $0 | - |
| 968 Executive Blvd | 4 | 2 | 2,069 | - | 9,439 | 1995 | $407,000 | - |
| 2200 Oakhurst Dr | 4 | 2 | 2,068 | - | 16,945 | 1971 | $0 | - |
Property Details
- MLS Status: property-details-mls-status-pending
- Property Use: Single Family Residence
- Stories: -
- Lot size: 10,193 sqft
- Building area: 1,700 sqft
- Garage: Yes
- Heating: Yes
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 519-311-01-010-000
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $77,780
- County Est. Land Value: $52,100
- Assessed Land Value: $18,240
- County Est. Structure Value: $170,100
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 07/22/05 | $150,000 | 100% | Jonathan E Smith, Denyse Smith |
| 07/29/04 | $115,000 | 100% | Cds Investments Llc |
Ownership
- Name: Jonathan Smith
- Owner Occupied: Yes
- Owner Mailing Address: 691 Heritage Blvd, Delaware, OH 43015
- Years Owned: 231
- Home Equity: $140,000
- Mortgage Balance Remaining: $160,000
- Financed amount: 100%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No