80 Nw Valleyview Dr Waukee, IA, 50263
4 bed • 1 bath • 12 guests
Est. $3,117/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
-$20,885
Annual Profit
3.5%
Cap Rate
-13.1%
Cash on Cash
$42,109
Annual Revenue
BNBCalc predicts this property will get $189 per night with 61% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.
Top 56% 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.
$43,408
Avg annual revenue
61%
Avg occupancy rate
$189
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$55k
$95k
$135k
Sign up to see the data on 40 all comparables
-$20,885
Profit
Revenue
$42,109
Operating Expenses
$19,154
Operating Income
$22,955
Mortgage & Taxes
$43,840
Profit (Cash Flow)
-$20,885
$159,727
Cash Investment
Down Payment
$129,980
Renos & Furnishing
$10,250
Closing Costs
$19,497
Total
$159,727
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-13.07%
Cap Rate
3.53%
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
$30,845
Deductible property tax
$6,434
Your total deduction
$86,684
Your adjusted annual income
$150,000 - $86,684 = $63,316
Taxes on $63,316 (30%)
$18,995
Your old tax bill
$45,000
Your new tax bill
$18,995
Estimated tax savings
$26,005
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:
-
Year built:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -