$48,724
Annual Revenue
BNBCalc predicts this property will get $348 per night with 63% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 68% of comparables
Top 86% 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.
$85,266
Avg annual revenue
63%
Avg occupancy rate
$348
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$85k
$145k
$210k
Sign up to see the data on 40 all comparables
-$1,545
Profit
Revenue
$48,724
Operating Expenses
$20,014
Operating Income
$28,709
Mortgage & Taxes
$30,254
Profit (Cash Flow)
-$1,545
$113,655
Cash Investment
Down Payment
$89,700
Renos & Furnishing
$10,500
Closing Costs
$13,455
Total
$113,655
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.35%
Cap Rate
6.4%
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
$21,286
Deductible property tax
$4,440
Your total deduction
$45,328
Your adjusted annual income
$150,000 - $45,328 = $104,672
Taxes on $104,672 (30%)
$31,402
Your old tax bill
$45,000
Your new tax bill
$31,402
Estimated tax savings
$13,598
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:
9,235 sqft
Year built:
1997
Size:
2,273 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 |
|---|---|---|---|---|---|---|---|---|
| 7844 Treasure Cove Ct | 3 | 2 | 1,715 | - | 10,149 | 1995 | $0 | - |
| 7953 Moss Creek Dr | 4 | 2 | 1,715 | - | 6,055 | 1995 | $0 | - |
| 8000 W Key Largo Ct | 3 | 2 | 1,082 | - | 7,851 | 2005 | $0 | - |
| 7835 Key Largo Dr | 3 | 2 | 1,389 | - | 5,445 | 2005 | $0 | - |
| 8027 Anchor Point Dr | 3 | 2 | 1,318 | - | 5,271 | 1995 | $0 | - |
| 7796 Crystal Shores Dr | 3 | 3 | 1,461 | - | 6,011 | 1994 | $0 | - |
| 8105 Shifting Sands Dr | 4 | 2 | 1,409 | - | 6,708 | 1995 | $0 | - |
| 8551 Corrigan Way | 2 | 2 | 1,014 | - | 5,663 | 1986 | $240,000 | - |
| 8770 Sopwith Blvd | 4 | 3 | 2,016 | - | 6,970 | 1991 | $0 | - |
| 8010 Monterey Shores Dr | 3 | 2 | 1,404 | - | 7,318 | 1997 | $430,000 | 21 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 9,235 sqft
- Building area: 2,273 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: SF8
- Land Use: Residential
- Parcel Number: 090-353-05
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $83,194
- County Est. Land Value: $79,400
- Assessed Land Value: $27,790
- County Est. Structure Value: $158,296
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 03/20/18 | $299,000 | 89% | Ramiro Gabriola-Patino, Tony P Enriquez-Osario |
| 12/26/17 | $245,000 | 0% | Poker Brown Llc |
| 08/18/15 | $226,000 | 98% | Roxana Berrios, Alberto B Diaz |
| Invalid Date | $132,000 | 100% | Laura J Larson |
| Invalid Date | $144,000 | 97% | Daniel W Phillips, Laura J Phillips |
Ownership
- Name: Ramoro Gabriola Patino
- Owner Occupied: Yes
- Owner Mailing Address: 8000 Monterey Shores Dr, Reno, Nv 89506
- Years Owned: 78
- Home Equity: $69,600
- Mortgage Balance Remaining: $364,000
- Financed amount: 97%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No