BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 7207 Duben Ave

2 bed • 1.5 bath • 4 guests • $485,300

BNB

Calc

Annual Revenue

$38,351

Profit (Cash Flow)

-$13,052

Cap Rate

4.1%

Annual Revenue

$38,351

AirDNA projects $140/night at 75% occupancy ($38,350). Airbtics projects $132/night at 73% occupancy ($35,194). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 75% occupancy rate, $140 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue$18,956$37,875$55,017$64,307
Occupancy55%80%91%94%
Nightly Rate$92$127$162$183

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Chugach Mountain View’s Eastside Anchorage

No image available

$23,028
$86
71%
211$20❌❌❌Y / Y⭐️ 5 (333)
907stay

No image available

$29,734
$94
84%
212$75❌❌❌N / Y⭐️ 5 (42)
Tucked away townhouse

No image available

$42,857
$120
92%
211$90❌❌❌Y / Y⭐️ 4.8 (57)
Relaxing Getaway

No image available

$29,548
$89
87%
212$100❌❌❌Y / Y⭐️ 5 (43)
Cozy Apartment < 4 Miles to Downtown Anchorage!

No image available

$65,157
$215
80%
212$129❌❌❌Y / Y⭐️ 5 (33)
Anchorage Easy Accommodations

No image available

$18,186
$89
55%
214$90✅❌✅Y / Y⭐️ 4.8 (30)
B Remodeled Duplex Near JBER/Downtown

No image available

$44,876
$128
94%
211$70❌❌✅Y / Y⭐️ 4.7 (110)
Boho Abode

No image available

$26,260
$167
41%
212$100❌❌❌Y / Y⭐️ 4.8 (27)
Peaceful Valley

No image available

$28,143
$136
54%
212$175❌❌❌Y / Y⭐️ 4.9 (145)
Cheerful 2-br home in Nunaka Valley Anchorage

No image available

$28,739
$145
53%
211$50❌❌❌N / Y⭐️ 4.9 (21)
Boho Design Couples Retreat, office & full kitchen

No image available

$67,987
$191
95%
211$100❌❌❌Y / Y⭐️ 4.8 (62)
A Remodeled Duplex Near JBER/Downtown

No image available

$23,662
$66
91%
211$70❌❌✅Y / Y⭐️ 4.7 (299)
Cozy and Scenic Home

No image available

$33,018
$97
91%
211$80❌❌❌Y / Y⭐️ 5 (22)
Unit D- The Alaskan Charmer

No image available

$26,613
$112
61%
212$150❌❌✅Y / Y⭐️ 5 (21)
EntireHome/NoStairs/JBERSelfCheck-In&PrivateEntran

No image available

$27,659
$76
93%
212$95❌❌❌Y / Y⭐️ 4.9 (53)
Elegant Cozy 2BR Apt w/ Mountainous View

No image available

$44,453
$126
95%
212$80❌❌❌Y / Y⭐️ 5 (90)
Sunset apartment

No image available

$19,189
$88
55%
211$80❌❌❌Y / Y⭐️ 5 (9)
Condo with backyard

No image available

$28,392
$88
86%
212$80❌❌❌Y / Y⭐️ 4.8 (12)
Stylish & Cozy 2 🛏🛏 ~FREE parking~CAR Rental~🚘~

No image available

$27,069
$116
62%
211$125❌❌❌Y / Y⭐️ 4.9 (51)
Boho Bunk Abode

No image available

$30,596
$183
42%
212$150❌❌❌Y / Y⭐️ 5 (7)
Modern-Retro Jazzy Alaskan Casa, Enormous Deck

No image available

$58,406
$153
100%
211$100❌❌❌Y / Y⭐️ 4.9 (103)
Pet-Friendly Lodge Vibe: King Bed, Garage, Laundry

No image available

$29,069
$94
80%
211$100❌❌✅Y / Y⭐️ 5 (11)
encanto

No image available

$44,332
$165
72%
211$50❌❌❌Y / Y⭐️ 5 (11)
Lions Loft w/hot tub and King size bed!

No image available

$38,623
$134
74%
212$135❌✅❌Y / Y⭐️ 5 (44)
Lovely 2-bedroom unit with free parking

No image available

$50,991
$172
81%
211$0❌❌❌Y / Y⭐️ 5 (173)
Cozy house you can call home

No image available

$35,434
$172
54%
211$100❌❌❌Y / Y⭐️ 5 (18)
Nook with mountain view & sauna.

No image available

$39,634
$119
91%
2118$0❌❌❌Y / Y⭐️ 4.8 (12)
Scandinavian Design King Suite w Garage & Laundry

No image available

$55,130
$166
86%
213$100❌❌❌Y / Y⭐️ 5 (15)
Alaskan Parkview Condo

No image available

$40,299
$121
91%
2125$75❌❌✅Y / Y⭐️ 4.8 (11)
Pungo's Palace

No image available

$26,078
$82
84%
211$90❌❌✅Y / Y⭐️ 4.9 (54)
Angkla suites

No image available

$25,023
$159
43%
211$0❌✅✅Y / N⭐️ 4.5 (9)
Fully fenced Pet Friendly 2 bdrm close to shopping

No image available

$31,891
$161
53%
212$90❌❌✅Y / Y⭐️ 5 (41)
Family-Sized Glamping / RV with indoor fireplace

No image available

$30,925
$84
100%
212$45❌❌❌N / N⭐️ 5 (30)
2 BR spacious unit, beautiful view of Cheney Lake

No image available

$42,255
$131
84%
218$220❌❌✅Y / Y⭐️ 4.8 (26)
5 Beds! Military Heritage Motif | Quiet | JBER adj

No image available

$60,355
$194
85%
212$0❌❌❌Y / N⭐️ 5 (10)
Cozy 2BD Condo with great views

No image available

$24,552
$85
77%
215$50❌❌✅Y / Y⭐️ 4.5 (2)
Best location

No image available

$41,414
$155
73%
211$0❌❌✅N / Y⭐️ 3.6 (5)
King bed + Office condo. Quiet place

No image available

$26,791
$120
61%
2230$250❌❌✅Y / Y⭐️ 5 (1)
Cozy Duplex close to everything

No image available

$49,467
$255
53%
222$0❌❌❌Y / Y⭐️ 0 (7)

Return Metrics

-11.06% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$13,051-$26,103-$39,155-$52,207-$65,258-$130,517-$391,553
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$388,240$388,240$388,240$388,240$388,240$388,240$388,240
Down Payment$97,060$97,060$97,060$97,060$97,060$97,060$97,060
Property Appreciation$14,559$29,554$45,000$60,909$77,295$166,902$692,650
Total Return$486,807$488,751$491,145$494,002$497,336$521,684$786,397

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-11.06%

Cap Rate

4.05%

Return on Investment

5.31%

property-location

7207 Duben Ave Anchorage, Alaska, 99504

2 bed • 1.5 bath • 4 guests

Est. $2,328/mo

Agent

Inquire about this property

Contact Agent

$494,100

Zestimate

Anchorage

Guide

Zoning

Market

Guide


Laws


Market Data

-36

Airbnb Investor Score

-$13,051

Annual Profit

4.1%

Cap Rate

-11.1%

Cash on Cash

$38,351

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $140/night at 75% occupancy.Projected nightly rate is $132/night at 73% occupancy.

Top 56% of comparables

Top 41% 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.

$35,724

Avg annual revenue

73%

Avg occupancy rate

$132

Avg nightly rate


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$30k

$50k

$70k

Sign up to see the data on 40 all comparables

-$13,052

Profit

Revenue

$38,351

Operating Expenses

$18,666

Operating Income

$19,685

Mortgage & Taxes

$32,737

Profit (Cash Flow)

-$13,052

$117,994

Cash Investment

Down Payment

$97,060

Renos & Furnishing

$6,375

Closing Costs

$14,559

Total

$117,994

DSCR Ratio

Weak

0.60

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-11.06%

Cap Rate

4.05%

Profit (Cummulative)

-$13,052

$388,240

$6,375

$14,559

$0

Total Gain

$6,275

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$23,033

Deductible property tax

$4,804

Your total deduction

$71,848

Your adjusted annual income

$150,000 - $71,848 = $78,152


Taxes on $78,152 (30%)

$23,446

Your old tax bill

$45,000

Your new tax bill

$23,446


Estimated tax savings

$21,554

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:

12,600 sqft

Year built:

1979

Size:

4,727 sqft

Type:

MFR

Parking:

-

Heating:

Hot Water

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
232 Grand Larry St421,707-12,8861958$0290
311 Beulah Cir--3,584-11,0271985$0-
8215 E 2nd Ave732,068-9,0311970$04
6500 E 10th Ave965,400-9,3001979$0-
300 Beulah Cir743,198-9,8391984$0-
1140 Valley St521,900-8,5801976$0-
425 Eklutna St521,900-7,7741974$0-
401 Idaho St423,319-7,2071971$0-
1031 Boston St732,272-9,5961972$0-
271 Melody Pl722,736-16,8001961$00

Property Details

  • MLS Status: N/A
  • Property Use: Garden Apt, Court Apt (5+ Units)
  • Stories: -
  • Lot size: 12,600 sqft
  • Building area: 4,727 sqft
  • Garage: No
  • Heating: Hot water
  • Pool: No
  • Fireplaces: 3
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: R2M MULTI-FAMILY
  • Land Use: Commercial
  • Parcel Number: 006-032-05-000
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $586,200
  • County Est. Land Value: $100,900
  • Assessed Land Value: $100,900
  • County Est. Structure Value: $485,300
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
11/17/17$00%Arland H Anderson
10/15/10$00%Arland H Anderson
04/05/04$00%Vilma Anderson

Ownership

  • Name: Arland Anderson
  • Owner Occupied: No
  • Owner Mailing Address: Po Box 212856, Anchorage, AK 99521
  • Years Owned: 85
  • Home Equity: -
  • Mortgage Balance Remaining: $397,500
  • Financed amount: -
  • Owner Type: Investor
  • Lien: No
  • Inherited: Yes
  • Foreclosure: No