$81,767
Annual Revenue
BNBCalc predicts this property will get $535 per night with 52% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 21% of comparables
Top 71% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$106,947
Avg annual revenue
52%
Avg occupancy rate
$535
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$80k
$110k
$140k
$175k
Sign up to see the data on 10 all comparables
$2,689
Profit
Revenue
$81,767
Operating Expenses
$24,310
Operating Income
$57,457
Mortgage & Taxes
$54,768
Profit (Cash Flow)
$2,689
$202,237
Cash Investment
Down Payment
$162,380
Renos & Furnishing
$15,500
Closing Costs
$24,357
Total
$202,237
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.32%
Cap Rate
7.07%
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
$38,534
Deductible property tax
$8,038
Your total deduction
$102,674
Your adjusted annual income
$150,000 - $102,674 = $47,326
Taxes on $47,326 (30%)
$14,198
Your old tax bill
$45,000
Your new tax bill
$14,198
Estimated tax savings
$30,802
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:
7,405 sqft
Year built:
2015
Size:
5,800 sqft
Type:
SFR
Parking:
2
Heating:
YES
Sold Comparables
Property Details
- MLS Status: property-details-mls-status-failed
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 7,405 sqft
- Building area: 5,800 sqft
- Garage: Yes
- Heating: Yes
- Pool: Yes
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 222527492400010530
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $823,400
- County Est. Land Value: $100,000
- Assessed Land Value: $100,000
- County Est. Structure Value: $723,400
Market Estimate: $881,829
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 01/06/22 | $815,000 | 80% | Abraham M Lubinsky, Esther H Lubinsky |
| 01/19/17 | $0 | 0% | Rebecca H Cai |
| 12/28/15 | $558,900 | 0% | Juan Wei, Rebecca H Cai |
Ownership
- Name: Abraham M Lubinsky
- Owner Occupied: No
- Owner Mailing Address: 1226 E 10th St, Brooklyn, Ny 11230
- Years Owned: 28
- Home Equity: -
- Mortgage Balance Remaining: $652,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Loughman Oaks Elementary School with 2/10 star rating
- Middle School: Shelley S. Boone Middle School with 2/10 star rating
- High School: Celebration High School with 5/10 star rating