$73,078
Annual Revenue
Projected nightly rate is $328/night at 61% occupancy.
Top 101% of comparables
Top 101% of comparables
Airbnb Comparables
Comparable data could not be found for this address
$0
Avg annual revenue
0%
Avg occupancy rate
$0
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$0k
$100k
$195k
$300k
Sign up to see the data on 0 all comparables
-$34,983
Profit
Revenue
$73,078
Operating Expenses
$23,180
Operating Income
$49,898
Mortgage & Taxes
$84,881
Profit (Cash Flow)
-$34,983
$306,159
Cash Investment
Down Payment
$251,660
Renos & Furnishing
$16,750
Closing Costs
$37,749
Total
$306,159
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-11.42%
Cap Rate
3.96%
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
$59,720
Deductible property tax
$12,457
Your total deduction
$161,952
Your adjusted annual income
$150,000 - $161,952 = -$11,952
Taxes on -$11,952 (30%)
-$3,586
Your old tax bill
$45,000
Your new tax bill
-$3,586
Estimated tax savings
$48,586
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:
5,600 sqft
Year built:
1966
Size:
2,360 sqft
Type:
SFR
Parking:
1
Heating:
Forced Air Unit
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 7528 44th Ave S | 5 | 2 | 2,380 | - | 5,600 | 1967 | $0 | - |
| 4332 S Holden St | 4 | 1 | 1,950 | - | 10,800 | 1965 | $730,000 | - |
| 8435 Seward Park Ave S | 2 | 1 | 900 | - | 6,000 | 1948 | $596,000 | - |
| 8420 47th Ave S | 2 | 1 | 1,120 | - | 5,886 | 1910 | $520,000 | - |
| 3711 S Holly St | 4 | 2 | 1,100 | - | 6,451 | 1952 | $600,000 | - |
| 6809 44th Ave S | 5 | 3 | 2,310 | - | 6,848 | 1958 | $181,000 | - |
| 4802 S Garden St | 2 | 1 | 1,220 | - | 4,000 | 1906 | $747,500 | - |
| 4423 S Willow St | 3 | 2 | 1,170 | - | 6,350 | 1942 | $649,950 | - |
| 8620 Wabash Ave S | 2 | 1 | 950 | - | 3,000 | 1906 | $0 | - |
| 3822 S Morgan St | 2 | 1 | 1,060 | - | 5,000 | 1907 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: -
- Lot size: 5,600 sqft
- Building area: 2,360 sqft
- Garage: Yes
- Heating: Forced air unit
- Pool: No
- Fireplaces: 2
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RSL (M)
- Land Use: Residential
- Parcel Number: 390410-0030
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $595,000
- County Est. Land Value: $435,000
- Assessed Land Value: $435,000
- County Est. Structure Value: $160,000
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 05/07/24 | $710,000 | 100% | Max 8 Investments Llc |
| 03/02/11 | $0 | 0% | Huong T Tran |
| 07/25/05 | $0 | 0% | Tam Trung Pham, Huong T Tran |
| 08/12/03 | $0 | 0% | Tam Trung Pham |
| 06/10/02 | $231,000 | 84% | Tam Trung Pham, Nhan Nhu Tran |
| 06/10/02 | $0 | 0% | Tam Trung Pham |
Ownership
- Name: Max 8 Investments Llc
- Owner Occupied: Yes
- Owner Mailing Address: 12236 48th Ave S, Seattle, WA 98118
- Years Owned: 5
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Dunlap Elementary School with 5/10 star rating
- Middle School: Aki Kurose Middle School with 5/10 star rating
- High School: Rainier Beach High School with 2/10 star rating