8530 Seiler Rd New Haven, IN, 46774
3 bed • 2 bath • 9 guests
Est. $1,823/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
-$12,564
Annual Profit
3.4%
Cap Rate
-13.1%
Cash on Cash
$30,746
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $138/night at 61% occupancy.Projected nightly rate is $127/night at 61% occupancy.
Top 58% of comparables
Top 36% 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.
$29,496
Avg annual revenue
61%
Avg occupancy rate
$127
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$30k
$45k
$60k
Sign up to see the data on 40 all comparables
-$12,564
Profit
Revenue
$30,746
Operating Expenses
$17,677
Operating Income
$13,069
Mortgage & Taxes
$25,634
Profit (Cash Flow)
-$12,564
$95,900
Cash Investment
Down Payment
$76,000
Renos & Furnishing
$8,500
Closing Costs
$11,400
Total
$95,900
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-13.1%
Cap Rate
3.43%
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
$18,035
Deductible property tax
$3,762
Your total deduction
$51,383
Your adjusted annual income
$150,000 - $51,383 = $98,617
Taxes on $98,617 (30%)
$29,585
Your old tax bill
$45,000
Your new tax bill
$29,585
Estimated tax savings
$15,415
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: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -