$202,221
Annual Revenue
BNBCalc predicts this property will get $1,453 per night with 53% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 26% of comparables
Top 86% 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.
$276,779
Avg annual revenue
53%
Avg occupancy rate
$1,453
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$60k
$230k
$400k
$585k
Sign up to see the data on 40 all comparables
-$91,129
Profit
Revenue
$202,221
Operating Expenses
$39,969
Operating Income
$162,252
Mortgage & Taxes
$253,381
Profit (Cash Flow)
-$91,129
$877,426
Cash Investment
Down Payment
$751,240
Renos & Furnishing
$13,500
Closing Costs
$112,686
Total
$877,426
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-10.38%
Cap Rate
4.31%
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
$178,273
Deductible property tax
$37,186
Your total deduction
$465,112
Your adjusted annual income
$150,000 - $465,112 = -$315,112
Taxes on -$315,112 (30%)
-$94,534
Your old tax bill
$45,000
Your new tax bill
-$94,534
Estimated tax savings
$139,534
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:
50,965 sqft
Year built:
-
Size:
-
Type:
MFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Residential Income (General/Multi-Family)
- Stories: -
- Lot size: 50,965 sqft
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: LUG3
- Land Use: Residential
- Parcel Number: NANT M:00077 P:00005-5
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $3,172,600
- County Est. Land Value: -
- Assessed Land Value: $1,043,900
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| Invalid Date | $2,285,000 | 100% | Christopher T Bishop T, Kimberly T Bishop |
| Invalid Date | $525,000 | 100% | 9 Wigwam Rt, Janelle Lynn Overson |
Ownership
- Name: Spray C T Bishop
- Owner Occupied: No
- Owner Mailing Address: Po Box 7183, Garden City, NY 11530
- Years Owned: 87
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 100%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No