$29,618
Annual Revenue
AirDNA projects $153/night at 53% occupancy ($29,617.63).
Top 101% of comparables
Top 101% of comparables
-$8,157
Profit
Revenue
$29,618
Operating Expenses
$15,250
Operating Income
$14,367
Net Effective Rent
$22,524
Profit (Cash Flow)
-$8,157
$4,750
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$500
Total
$4,750
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-171.71%
Payback Period Days
0
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
19,892 sqft
Year built:
2016
Size:
21,667 sqft
Type:
OTHER
Parking:
-
Heating:
NONE
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Commercial Condominium (Not Offices)
- Stories: 0
- Lot size: 19,892 sqft
- Building area: 21,667 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RRC
- Land Use: Commercial
- Parcel Number: 17091500510
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2022
- Assessed Value: $2,489,600
- County Est. Land Value: $1,155,730
- Assessed Land Value: $462,292
- County Est. Structure Value: $5,068,270
Market Estimate: -