$50,725
Annual Revenue
BNBCalc predicts this property will get $227 per night with 53% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 44% of comparables
Top 33% 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.
$44,568
Avg annual revenue
53%
Avg occupancy rate
$227
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$35k
$60k
$85k
Sign up to see the data on 40 all comparables
$6,166
Profit
Revenue
$50,725
Operating Expenses
$20,274
Operating Income
$30,451
Mortgage & Taxes
$24,284
Profit (Cash Flow)
$6,166
$93,300
Cash Investment
Down Payment
$72,000
Renos & Furnishing
$10,500
Closing Costs
$10,800
Total
$93,300
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.6%
Cap Rate
8.45%
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
$17,086
Deductible property tax
$3,564
Your total deduction
$32,631
Your adjusted annual income
$150,000 - $32,631 = $117,369
Taxes on $117,369 (30%)
$35,211
Your old tax bill
$45,000
Your new tax bill
$35,211
Estimated tax savings
$9,789
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:
12,632 sqft
Year built:
1985
Size:
2,310 sqft
Type:
SFR
Parking:
-
Heating:
YES
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 12,632 sqft
- Building area: 2,310 sqft
- Garage: No
- Heating: Yes
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RU-5(2)
- Land Use: Residential
- Parcel Number: 104572
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $164,369
- County Est. Land Value: $44,975
- Assessed Land Value: $44,975
- County Est. Structure Value: $119,394
Market Estimate: $611,807
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 09/27/17 | $169,000 | 80% | Charles A Muirhead, Jade Wu |
| 07/17/17 | $122,500 | 100% | Citylink R & E Solutions Llc |
Ownership
- Name: Charles A Muirhead
- Owner Occupied: Yes
- Owner Mailing Address: 1705 Glasgow St, Durham, Nc 27705
- Years Owned: 81
- Home Equity: $311,800
- Mortgage Balance Remaining: $135,200
- Financed amount: 100%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: E K Powe Elementary with 4/10 star rating
- Middle School: Sherwood Githens Middle with 4/10 star rating
- High School: Charles E Jordan Sr High School with 3/10 star rating