70 Galloupes Point Rd Swampscott, Massachusetts, 01907
6 bed • 4 bath • 15 guests
Est. $16,035/mo
Inquire about this property
Contact
$3,343,100
Zestimate
Airbnb Investor Score
-$42,010
Annual Profit
5.5%
Cap Rate
-5.4%
Cash on Cash
$226,649
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $895/night at 45% occupancy ($147,102.02). Airbtics projects $874/night at 71% occupancy ($226,648).
Top 50% of comparables
Top 39% of comparables
Seasonality
Sign up to view the full seasonality chart
37
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$216,087
Avg annual revenue
71%
Avg occupancy rate
$874
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$55k
$200k
$350k
$505k
Sign up to see the data on 37 all comparables
-$42,011
Profit
Revenue
$226,649
Operating Expenses
$43,144
Operating Income
$183,504
Mortgage & Taxes
$225,515
Profit (Cash Flow)
-$42,011
$783,913
Cash Investment
Down Payment
$668,620
Renos & Furnishing
$15,000
Closing Costs
$100,293
Total
$783,913
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-5.35%
Cap Rate
5.48%
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
$158,667
Deductible property tax
$33,097
Your total deduction
$375,276
Your adjusted annual income
$150,000 - $375,276 = -$225,276
Taxes on -$225,276 (30%)
-$67,583
Your old tax bill
$45,000
Your new tax bill
-$67,583
Estimated tax savings
$112,583
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:
0.26 sqft
Year built:
1949
Size:
4,648 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Baseboard, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 0.26 sqft
- Building area: 4,648 sqft
- Garage: Yes
- Heating: Baseboard, natural gas
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: Central Air
- View: Scenic View(s)
- Parking: Attached, Garage Door Opener, Heated Garage, Paved
- Amenities: -
- Price per square foot: $719
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 2168863
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $3,153,300
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $3,343,100
Schools
- High School: Swampscott High School with 8/10 star rating