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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
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
$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
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
232 Grand Larry St | 4 | 2 | 1,707 | - | 12,886 | 1958 | $0 | 290 |
311 Beulah Cir | - | - | 3,584 | - | 11,027 | 1985 | $0 | - |
8215 E 2nd Ave | 7 | 3 | 2,068 | - | 9,031 | 1970 | $0 | 4 |
6500 E 10th Ave | 9 | 6 | 5,400 | - | 9,300 | 1979 | $0 | - |
300 Beulah Cir | 7 | 4 | 3,198 | - | 9,839 | 1984 | $0 | - |
1140 Valley St | 5 | 2 | 1,900 | - | 8,580 | 1976 | $0 | - |
425 Eklutna St | 5 | 2 | 1,900 | - | 7,774 | 1974 | $0 | - |
401 Idaho St | 4 | 2 | 3,319 | - | 7,207 | 1971 | $0 | - |
1031 Boston St | 7 | 3 | 2,272 | - | 9,596 | 1972 | $0 | - |
271 Melody Pl | 7 | 2 | 2,736 | - | 16,800 | 1961 | $0 | 0 |
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
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
11/17/17 | $0 | 0% | Arland H Anderson |
10/15/10 | $0 | 0% | Arland H Anderson |
04/05/04 | $0 | 0% | 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