811 Southwood Blvd Unit 30 Incline Village, NV, 89451
2 bed β’ 3 bath β’ 6 guests
Est. $3,334/mo

Inquire about this property
Contact Agent
$56,803
Annual Revenue
This property is projected to be in the top 41% revenue percentile compared to similar properties nearby.
AirDNA projects $324/night at 48% occupancy ($56,802.74). Airbtics projects $216/night at 52% occupancy ($41,024).
Top 61% of comparables
Top 1% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$46,127
Avg annual revenue
52%
Avg occupancy rate
$216
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$40k
$50k
$65k
Sign up to see the data on 10 all comparables
-$11,144
Profit
Revenue
$56,803
Operating Expenses
$21,064
Operating Income
$35,738
Mortgage & Taxes
$46,883
Profit (Cash Flow)
-$11,144
$224,850
Cash Investment
Down Payment
$139,000
Renos & Furnishing
$65,000
Closing Costs
$20,850
Total
$224,850
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.95%
Cap Rate
5.14%
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
$32,985
Deductible property tax
$6,880
Your total deduction
$67,822
Your adjusted annual income
$150,000 - $67,822 = $82,178
Taxes on $82,178 (30%)
$24,653
Your old tax bill
$45,000
Your new tax bill
$24,653
Estimated tax savings
$20,347
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:
44 sqft
Year built:
1972
Size:
1,144 sqft
Type:
CONDO
Parking:
-
Heating:
ELECTRIC
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
836 Southwood Blvd # 3 | 2 | 2 | 1,059 | - | 44 | 1964 | $650,000 | 46 |
759 Mays Blvd # 23 | 3 | 3 | 1,620 | - | 44 | 1972 | $815,000 | 26 |
807 Alder Ave Unit 38 | 3 | 3 | 1,243 | - | 917 | 1978 | $749,000 | 146 |
820 Oriole Way Unit 49 | 4 | 4 | 1,752 | - | 44 | 1974 | $1,050,000 | 215 |
810 Alder Ave Unit 76 | 3 | 2 | 1,120 | - | 44 | 1973 | $612,500 | 28 |
861 Southwood Blvd # 21 | 3 | 3 | 1,368 | - | 44 | 1972 | $835,000 | 49 |
845 Southwood Blvd Unit 23 | 3 | 2 | 1,332 | - | 44 | 1968 | $755,000 | 32 |
845 Southwood Blvd Unit 7 | 3 | 2 | 1,332 | - | 44 | 1966 | $0 | - |
931 Incline Way Unit 256 | 1 | 1 | 791 | - | 44 | 1989 | $820,000 | 124 |
121 Juanita Dr Unit 41 | 1 | 1 | 750 | - | 44 | 1971 | $690,000 | - |
Property Details
- MLS Status: N/A
- Property Use: Condominium
- Stories: 2
- Lot size: 44 sqft
- Building area: 1,144 sqft
- Garage: No
- Heating: Electric
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: TA_IVR
- Land Use: Residential
- Parcel Number: 127-100-30
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $76,602
- County Est. Land Value: $175,400
- Assessed Land Value: $61,390
- County Est. Structure Value: $43,462
Market Estimate: $748,183