805 SE Waco Pl Waukee, Iowa, 50263
5 bed • 3 bath • 15 guests
Est. $1,671/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
$35,264
Annual Profit
16.9%
Cap Rate
38.0%
Cash on Cash
$83,276
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $337/night at 48% occupancy.Projected nightly rate is $308/night at 61% occupancy.
Top 23% of comparables
Top 46% 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.
$65,972
Avg annual revenue
61%
Avg occupancy rate
$308
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$65k
$100k
$140k
Sign up to see the data on 40 all comparables
$35,264
Profit
Revenue
$83,276
Operating Expenses
$24,506
Operating Income
$58,770
Mortgage & Taxes
$23,505
Profit (Cash Flow)
$35,264
$92,894
Cash Investment
Down Payment
$69,690
Renos & Furnishing
$12,750
Closing Costs
$10,454
Total
$92,894
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
37.96%
Cap Rate
16.86%
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
$16,538
Deductible property tax
$3,450
Your total deduction
$8,623
Your adjusted annual income
$150,000 - $8,623 = $141,377
Taxes on $141,377 (30%)
$42,413
Your old tax bill
$45,000
Your new tax bill
$42,413
Estimated tax savings
$2,587
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:
14,964 sqft
Year built:
2004
Size:
2,200 sqft
Type:
SFR
Parking:
2
Heating:
Forced Air Unit
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 770 Se Oak Leaf Ln | 5 | 3 | 2,497 | - | 13,320 | 2000 | $0 | - |
| 1417 Se Williams Ct | 2 | 2 | 1,360 | - | 3,600 | 2005 | $0 | - |
| 1515 Se Olson Dr | 3 | 2 | 1,545 | - | 9,330 | 2002 | $0 | - |
| 1402 Se Williams Ct | 3 | 1 | 1,360 | - | 3,600 | 2005 | $300,000 | - |
| 15956 Rosewood Ct | 3 | 2 | 1,873 | - | 14,295 | 1998 | $386,000 | - |
| 1810 Se Ashleaf Cir | 2 | 2 | 1,427 | - | 9,085 | 2000 | $355,000 | - |
| 773 Se Willowbrook Ct | 3 | 3 | 850 | - | 4,320 | 2006 | $275,000 | - |
| 580 Se Legacy Pointe Blvd | 4 | 3 | 1,980 | - | 6,723 | 2005 | $0 | - |
| 9015 Lake Ct | 4 | 3 | 2,062 | - | 12,056 | 2013 | $465,000 | - |
| 1085 Se Grant Woods Ct | 5 | 3 | 1,470 | - | 16,988 | 2015 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: -
- Lot size: 14,964 sqft
- Building area: 2,200 sqft
- Garage: Yes
- Heating: Forced air unit
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 000001235329004
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $413,450
- County Est. Land Value: $65,000
- Assessed Land Value: $65,000
- County Est. Structure Value: $348,450
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 05/09/06 | $262,500 | 9% | J Phil Harrop, Heidi Harrop |
Ownership
- Name: J Phil Harrop
- Owner Occupied: Yes
- Owner Mailing Address: 805 Se Waco Pl, Waukee, IA 50263
- Years Owned: 223
- Home Equity: $47,631
- Mortgage Balance Remaining: $302,669
- Financed amount: 9%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No