$50,900
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $208/night at 67% occupancy.Projected nightly rate is $200/night at 56% occupancy.
Top 26% of comparables
Top 31% 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.
$42,958
Avg annual revenue
56%
Avg occupancy rate
$200
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$45k
$75k
$115k
Sign up to see the data on 40 all comparables
$25,092
Profit
Revenue
$50,900
Operating Expenses
$20,297
Operating Income
$30,603
Mortgage & Taxes
$5,511
Profit (Cash Flow)
$25,092
$29,041
Cash Investment
Down Payment
$16,340
Renos & Furnishing
$10,250
Closing Costs
$2,451
Total
$29,041
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
86.4%
Cap Rate
37.45%
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
$3,878
Deductible property tax
$809
Your total deduction
-$15,584
Your adjusted annual income
$150,000 - -$15,584 = $165,584
Taxes on $165,584 (30%)
$49,675
Your old tax bill
$45,000
Your new tax bill
$49,675
Estimated tax savings
-$4,675
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:
5,600 sqft
Year built:
1962
Size:
2,051 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 |
|---|---|---|---|---|---|---|---|---|
| 3772 E 71st St | 4 | 1 | 2,100 | - | 6,440 | 1920 | $0 | - |
| 3971 E 71st St | 3 | 1 | 1,331 | - | 1,925 | 1900 | $85,000 | - |
| 3845 E 71st St | 3 | 1 | 1,511 | - | 6,750 | 1875 | $35,000 | - |
| 3952 E 71st St | 4 | 1 | 1,509 | - | 4,810 | 1921 | $30,000 | 24 |
| 7015 Lansing Ave | 4 | 1 | 1,575 | - | 2,028 | 1920 | $36,000 | - |
| 6819 Lansing Ave | 5 | 1 | 1,440 | - | 4,515 | 1920 | $38,400 | - |
| 6814 Fleet Ave | 3 | 1 | 1,496 | - | 5,600 | 1920 | $0 | - |
| 3955 E 71st St | 3 | 1 | 1,154 | - | 2,775 | 1915 | $0 | 61 |
| 7000 Lansing Ave | 3 | 1 | 1,764 | - | 4,900 | 1914 | $105,000 | 42 |
| 6703 Fleet Ave | 5 | 1 | 2,044 | - | 11,070 | 1900 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: -
- Lot size: 5,600 sqft
- Building area: 2,051 sqft
- Garage: Yes
- Heating: Forced air unit
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: MF-1
- Land Use: Residential
- Parcel Number: 132-21-020
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $15,060
- County Est. Land Value: $8,100
- Assessed Land Value: $2,840
- County Est. Structure Value: $34,900
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 01/10/22 | $71,000 | 100% | Dbi Investments Llc |
| 10/20/17 | $10,000 | 100% | Carl D Wood |
| 07/10/08 | $0 | 0% | Theresa A Kurtz, Martin S Kurtz |
| 10/23/99 | $0 | 0% | Theresa A Kurtz |
| 09/13/99 | $0 | 0% | Frank Szyszkowski |
Ownership
- Name: Dbi Investments L L C
- Owner Occupied: No
- Owner Mailing Address: Atzmon 33 Apt 3 Apt 3, Cleveland, OH
- Years Owned: 33
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No