$68,096
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $316/night at 59% occupancy.Projected nightly rate is $302/night at 60% occupancy.
Top 63% of comparables
Top 38% 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.
$67,898
Avg annual revenue
60%
Avg occupancy rate
$302
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$80k
$135k
$195k
Sign up to see the data on 40 all comparables
$1,150
Profit
Revenue
$68,096
Operating Expenses
$22,532
Operating Income
$45,564
Mortgage & Taxes
$44,414
Profit (Cash Flow)
$1,150
$161,932
Cash Investment
Down Payment
$131,680
Renos & Furnishing
$10,500
Closing Costs
$19,752
Total
$161,932
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.71%
Cap Rate
6.92%
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
$31,248
Deductible property tax
$6,518
Your total deduction
$73,740
Your adjusted annual income
$150,000 - $73,740 = $76,260
Taxes on $76,260 (30%)
$22,878
Your old tax bill
$45,000
Your new tax bill
$22,878
Estimated tax savings
$22,122
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:
11,774 sqft
Year built:
2002
Size:
2,453 sqft
Type:
SFR
Parking:
-
Heating:
Forced Air Unit
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 7630 Rathburn Ln | 4 | 2 | 2,626 | - | 8,892 | 2001 | $755,000 | - |
| 12535 Bobhouse Dr | 3 | 3 | 2,277 | - | 6,093 | 2005 | $500,000 | - |
| 7938 Buckfield Pl | 4 | 4 | 3,193 | - | 28,199 | 1987 | $815,000 | - |
| 8010 Lancken Dr | 4 | 2 | 2,887 | - | 10,362 | 2002 | $780,000 | - |
| 7500 Chidester Ct | 3 | 2 | 2,931 | - | 38,759 | 1987 | $735,000 | - |
| 12100 Provincetowne Dr | 4 | 2 | 2,313 | - | 16,664 | 1992 | $0 | - |
| 7318 Firespike Rd | 3 | 2 | 2,227 | - | 8,013 | 2007 | $437,500 | - |
| 12303 Provincetowne Dr | 4 | 2 | 2,787 | - | 15,276 | 1993 | $320,000 | - |
| 10906 Round Rock Rd | 3 | 2 | 2,435 | - | 6,741 | 2005 | $0 | - |
| 10818 Round Rock Rd | 3 | 2 | 2,216 | - | 8,262 | 2005 | $650,000 | - |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 11,774 sqft
- Building area: 2,453 sqft
- Garage: No
- Heating: Forced air unit
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-3
- Land Use: Residential
- Parcel Number: 22911454
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $565,400
- County Est. Land Value: $125,000
- Assessed Land Value: $125,000
- County Est. Structure Value: $440,400
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 10/19/20 | $0 | 0% | Deborah L Bodenarain |
| 12/30/02 | $209,000 | 100% | Pulte Home Corp |
| 12/20/02 | $206,000 | 95% | Deborah L Bodenarain |
Ownership
- Name: Deborah Bodenarain
- Owner Occupied: Yes
- Owner Mailing Address: 7720 Raynor Rd, Charlotte, NC 28277
- Years Owned: 262
- Home Equity: $435,000
- Mortgage Balance Remaining: $235,000
- Financed amount: 95%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Middle School: Jay M Robinson Middle with 10/10 star rating
- High School: Ardrey Kell High with 10/10 star rating