77 Linderhof Strasse Bartlett, New Hampshire, 03812
3 bed • 2 bath • 7 guests
Est. $2,638/mo
This property is for sale!
Contact Agent
$71,588
Annual Revenue
BNBCalc predicts this property will get $263 per night with 51% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 11% of comparables
Top 23% 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.
$53,128
Avg annual revenue
51%
Avg occupancy rate
$263
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$60k
$105k
$155k
Sign up to see the data on 40 all comparables
$11,500
Profit
Revenue
$71,588
Operating Expenses
$22,986
Operating Income
$48,601
Mortgage & Taxes
$37,101
Profit (Cash Flow)
$11,500
$135,000
Cash Investment
Down Payment
$110,000
Renos & Furnishing
$8,500
Closing Costs
$16,500
Total
$135,000
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.51%
Cap Rate
8.83%
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
$26,104
Deductible property tax
$5,445
Your total deduction
$33,868
Your adjusted annual income
$150,000 - $33,868 = $116,132
Taxes on $116,132 (30%)
$34,840
Your old tax bill
$45,000
Your new tax bill
$34,840
Estimated tax savings
$10,160
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:
21,780 sqft
Year built:
1975
Size:
2,274 sqft
Type:
SFR
Parking:
-
Heating:
Hot Water
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 99 Mittenwald Strasse | 2 | 2 | 5,813 | - | 24,829 | 2002 | $775,000 | - |
| 18 Willhelm Pl | 3 | 2 | 3,120 | - | 20,038 | 1976 | $0 | - |
| 18 Ridgewood Rd | 3 | 2 | 4,878 | - | 61,855 | 2003 | $1,000,000 | - |
| 11 Ludwig Strasse | 3 | 2 | 2,956 | - | 20,473 | 1985 | $0 | - |
| 88 Mittenwald Strasse | 3 | 2 | 5,284 | - | 23,522 | 1993 | $689,000 | 68 |
| 92 Ludwig Strasse | 2 | 1 | 2,077 | - | 22,216 | 2017 | $612,000 | - |
| 233 Linderhof Strasse | 3 | 2 | 3,345 | - | 36,155 | 1975 | $0 | - |
| 69 Mittenwald Strasse | 3 | 2 | 3,464 | - | 23,087 | 1976 | $495,000 | - |
| 86 Ludwig Strasse | 3 | 2 | 4,872 | - | 22,651 | 2002 | $600,000 | - |
| 26 Mittenwald Strasse | 2 | 2 | 1,028 | - | 21,780 | 1973 | $425,000 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 21,780 sqft
- Building area: 2,274 sqft
- Garage: No
- Heating: Hot water
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: TOWN R
- Land Use: Residential
- Parcel Number: BART M:2LNDRH L:00074 S:00000
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $391,400
- County Est. Land Value: -
- Assessed Land Value: $162,800
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| Invalid Date | $162,500 | 100% | Jody A Sullivan |
Ownership
- Name: Jody Sullivan
- Owner Occupied: No
- Owner Mailing Address: Po Box 963, Glen, NH 03838
- Years Owned: 117
- Home Equity: $532,000
- Mortgage Balance Remaining: $30,000
- Financed amount: 100%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No