$46,605
Annual Revenue
BNBCalc predicts this property will get $220 per night with 58% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 31% 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.
$44,940
Avg annual revenue
58%
Avg occupancy rate
$220
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$60k
$85k
Sign up to see the data on 40 all comparables
$14,152
Profit
Revenue
$46,605
Operating Expenses
$19,739
Operating Income
$26,866
Mortgage & Taxes
$12,715
Profit (Cash Flow)
$14,152
$8,500
Cash Investment
Down Payment
$0
Renos & Furnishing
$8,500
Total
$8,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
83.8%
Cap Rate
9.13%
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
$0
Deductible property tax
$2,912
Your total deduction
$9,323
Your adjusted annual income
$150,000 - $9,323 = $140,677
Taxes on $140,677 (30%)
$42,203
Your old tax bill
$45,000
Your new tax bill
$42,203
Estimated tax savings
$2,797
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:
2,509,547 sqft
Year built:
2018
Size:
1,100,000 sqft
Type:
OTHER
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Commercial Building, Mail Order, Show Room (Non-Auto), Warehouse
- Stories: 1
- Lot size: 2,509,547 sqft
- Building area: 1,100,000 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Commercial
- Parcel Number: 102-44-009
- Flood Zone: Yes, Zone 0.2
Tax Info
- Year Assessed: 2023
- Assessed Value: $20,334,155
- County Est. Land Value: $10,904,600
- Assessed Land Value: -
- County Est. Structure Value: $112,332,700
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 05/27/20 | $0 | 0% | Jenberly Distribution Center I Llc |
| 11/13/19 | $0 | 0% | Jenberly Distribution Center I Llc |
Ownership
- Name: Jenberly Distribution Center I Llc
- Owner Occupied: No
- Owner Mailing Address: 745 E Maryland Ave Ste 100, Phoenix, AZ 85014
- Years Owned: 53
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: Yes
- Foreclosure: No