847 S 11th St Noblesville IN 46060 Noblesville, IN, 46060
2 bed • 1 bath • 6 guests
Est. $815/mo
Inquire about this property
Contact Agent
$259,000
Zestimate
$36,203
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $168/night at 59% occupancy.Projected nightly rate is $155/night at 61% occupancy.
Top 41% of comparables
Top 31% 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.
$36,437
Avg annual revenue
61%
Avg occupancy rate
$155
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$30k
$45k
$55k
Sign up to see the data on 10 all comparables
$4,025
Profit
Revenue
$36,203
Operating Expenses
$18,386
Operating Income
$17,817
Mortgage & Taxes
$13,791
Profit (Cash Flow)
$4,025
$42,800
Cash Investment
Down Payment
$34,000
Renos & Furnishing
$6,250
Closing Costs
$2,550
Total
$42,800
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.4%
Cap Rate
10.48%
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
$10,114
Deductible property tax
$2,380
Your total deduction
$16,484
Your adjusted annual income
$150,000 - $16,484 = $133,516
Taxes on $133,516 (30%)
$40,055
Your old tax bill
$45,000
Your new tax bill
$40,055
Estimated tax savings
$4,945
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:
8,184 sqft
Year built:
2005
Size:
2,140 sqft
Type:
SFR
Parking:
-
Heating:
CENTRAL
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1498 Mulberry St | 2 | 1 | 912 | - | 7,405 | 1940 | $0 | 59 |
| 1950 Maple Ave | 2 | 1 | 720 | - | 7,000 | 1950 | $0 | 32 |
| 488 S 13th St | 3 | 1 | 1,680 | - | 13,939 | 1900 | $0 | - |
| 1338 Division St | 1 | 1 | 1,296 | - | 5,742 | 1920 | $155,000 | 47 |
| 1107 Cherry St | 3 | 1 | 1,550 | - | 3,069 | 1930 | $280,000 | 35 |
| 1324 Division St | 3 | 1 | 1,553 | - | 4,356 | 1920 | $0 | 52 |
| 598 S 10th St | 4 | 2 | 3,216 | - | 6,970 | 1920 | $200,000 | 80 |
| 1254 Cherry St | 3 | 2 | 1,053 | - | 7,128 | 1950 | $385,000 | - |
| 1396 Cherry St | 5 | 2 | 3,192 | - | 9,768 | 1910 | $0 | 40 |
| 1194 Maple Ave | 3 | 2 | 2,004 | - | 8,976 | 1990 | $307,000 | - |
Property Details
- MLS Status: N/A
- Property Use: Row House
- Stories: 1
- Lot size: 8,184 sqft
- Building area: 2,140 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 29-11-06-110-004.000-013
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2022
- Assessed Value: $191,200
- County Est. Land Value: $40,300
- Assessed Land Value: $40,300
- County Est. Structure Value: $150,900
Market Estimate: $222,537
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 04/07/05 | $0 | 0% | Jerry Roush, Nyla K Roush |
Ownership
- Name: Jerry Roush
- Owner Occupied: No
- Owner Mailing Address: 683 Sunset Dr, Noblesville, In 46060
- Years Owned: 43
- Home Equity: -
- Mortgage Balance Remaining: $150,000
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No