$83,239
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $430/night at 53% occupancy.Projected nightly rate is $324/night at 60% occupancy.
Top 56% of comparables
Top 26% 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.
$72,016
Avg annual revenue
60%
Avg occupancy rate
$324
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$70k
$115k
$160k
Sign up to see the data on 40 all comparables
$20,281
Profit
Revenue
$83,239
Operating Expenses
$24,501
Operating Income
$58,738
Mortgage & Taxes
$38,457
Profit (Cash Flow)
$20,281
$142,123
Cash Investment
Down Payment
$114,020
Renos & Furnishing
$11,000
Closing Costs
$17,103
Total
$142,123
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.26%
Cap Rate
10.3%
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
$27,058
Deductible property tax
$5,644
Your total deduction
$37,716
Your adjusted annual income
$150,000 - $37,716 = $112,284
Taxes on $112,284 (30%)
$33,685
Your old tax bill
$45,000
Your new tax bill
$33,685
Estimated tax savings
$11,315
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:
4,400 sqft
Year built:
2015
Size:
3,136 sqft
Type:
SFR
Parking:
2
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 7346 Tanglewood Park St | 4 | 3 | 2,136 | - | 3,920 | 2009 | $480,000 | 35 |
| 10807 Azure Ocean Ave | 3 | 3 | 1,373 | - | 3,049 | 2008 | $380,000 | 41 |
| 10634 Ostend Ave | 3 | 3 | 2,211 | - | 4,356 | 2012 | $495,000 | 73 |
| 7033 Whipple Manor St | 3 | 3 | 2,024 | - | 4,356 | 2007 | $465,000 | 35 |
| 10221 Dove Row Ave | 5 | 3 | 4,449 | - | 9,148 | 2008 | $850,000 | 34 |
| 7525 Old Compton St | 5 | 4 | 2,522 | - | 5,245 | 2015 | $545,000 | 44 |
| 10316 Ironwood Pass Ave | 4 | 3 | 2,425 | - | 4,792 | 2013 | $530,000 | 38 |
| 7101 Flagstaff Ranch St | 4 | 3 | 2,426 | - | 5,663 | 2010 | $530,000 | 27 |
| 10740 Irving Park Ave | 4 | 3 | 3,217 | - | 6,625 | 2015 | $825,000 | - |
| 7336 Banneker Park St | 3 | 4 | 2,416 | - | 8,059 | 2016 | $700,000 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 4,400 sqft
- Building area: 3,136 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 126-13-314-021
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $173,343
- County Est. Land Value: $105,000
- Assessed Land Value: $36,750
- County Est. Structure Value: $390,266
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/13/15 | $326,870 | 100% | Theodore O Persinger, Thubtim Persinger |
Ownership
- Name: Theodore O Persinger
- Owner Occupied: Yes
- Owner Mailing Address: Psc 562 Box 6886, Fpo, Ap 96311
- Years Owned: 110
- Home Equity: $198,030
- Mortgage Balance Remaining: $326,870
- Financed amount: 100%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: James Bilbray Elementary School with 8/10 star rating
- Middle School: Edmundo Eddie Escobedo Sr Middle School with 3/10 star rating
- High School: Centennial High School with 5/10 star rating