$45,524
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $164/night at 76% occupancy.Projected nightly rate is $185/night at 64% occupancy.
Top 28% of comparables
Top 56% 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.
$44,934
Avg annual revenue
64%
Avg occupancy rate
$185
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$75k
$105k
Sign up to see the data on 40 all comparables
$15,423
Profit
Revenue
$45,524
Operating Expenses
$19,598
Operating Income
$25,926
Mortgage & Taxes
$10,503
Profit (Cash Flow)
$15,423
$44,561
Cash Investment
Down Payment
$31,140
Renos & Furnishing
$8,750
Closing Costs
$4,671
Total
$44,561
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
34.61%
Cap Rate
16.65%
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
$7,390
Deductible property tax
$1,541
Your total deduction
$1,210
Your adjusted annual income
$150,000 - $1,210 = $148,790
Taxes on $148,790 (30%)
$44,637
Your old tax bill
$45,000
Your new tax bill
$44,637
Estimated tax savings
$363
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:
13,939 sqft
Year built:
-
Size:
-
Type:
LAND
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: property-details-mls-status-pending
- Property Use: Residential - Vacant Land
- Stories: -
- Lot size: 13,939 sqft
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R75
- Land Use: Residential
- Parcel Number: 15 173 08 094
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $40,520
- County Est. Land Value: $101,300
- Assessed Land Value: $40,520
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 09/13/22 | $0 | 0% | Alt Fayetteville Llc |
Ownership
- Name: Alt Fayetteville Llc
- Owner Occupied: No
- Owner Mailing Address: 245 N Highland Ave Ne # 230724, Atlanta, GA 30307
- Years Owned: 25
- Home Equity: -
- Mortgage Balance Remaining: $3,600,000
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No