829 Sylvan St Emporia, KS, 66801
2 bed • 1 bath • 6 guests
Est. $552/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
-$4,230
Annual Profit
3.1%
Cap Rate
-12.9%
Cash on Cash
$19,778
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $95/night at 57% occupancy ($19,777.96). Airbtics projects $200/night at 49% occupancy ($35,793).
Top 37% of comparables
Top 62% of comparables
Seasonality
Sign up to view the full seasonality chart
28
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$27,340
Avg annual revenue
49%
Avg occupancy rate
$200
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$5k
$25k
$45k
$65k
Sign up to see the data on 28 all comparables
-$4,231
Profit
Revenue
$19,778
Operating Expenses
$16,251
Operating Income
$3,527
Mortgage & Taxes
$7,758
Profit (Cash Flow)
-$4,231
$32,700
Cash Investment
Down Payment
$23,000
Renos & Furnishing
$6,250
Closing Costs
$3,450
Total
$32,700
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-12.93%
Cap Rate
3.06%
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
$5,458
Deductible property tax
$1,139
Your total deduction
$16,486
Your adjusted annual income
$150,000 - $16,486 = $133,514
Taxes on $133,514 (30%)
$40,054
Your old tax bill
$45,000
Your new tax bill
$40,054
Estimated tax savings
$4,946
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: No
- 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: -