$78,060
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $411/night at 52% occupancy.Projected nightly rate is $344/night at 58% occupancy.
Top 71% of comparables
Top 28% 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.
$70,573
Avg annual revenue
58%
Avg occupancy rate
$344
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$80k
$130k
$185k
Sign up to see the data on 40 all comparables
$17,805
Profit
Revenue
$78,060
Operating Expenses
$23,828
Operating Income
$54,232
Mortgage & Taxes
$36,427
Profit (Cash Flow)
$17,805
$132,950
Cash Investment
Down Payment
$108,000
Renos & Furnishing
$8,750
Closing Costs
$16,200
Total
$132,950
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.39%
Cap Rate
10.04%
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
$25,629
Deductible property tax
$5,346
Your total deduction
$46,162
Your adjusted annual income
$150,000 - $46,162 = $103,838
Taxes on $103,838 (30%)
$31,151
Your old tax bill
$45,000
Your new tax bill
$31,151
Estimated tax savings
$13,849
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:
2004
Size:
1,608 sqft
Type:
CONDO
Parking:
1
Heating:
-
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 915 9th Ave N | 2 | 2 | 1,049 | - | 0 | 2004 | $525,000 | - |
| 1211 5th Ave N | 2 | 2 | 1,306 | - | 0 | 2004 | $760,000 | - |
| 622 Madison St | 3 | 3 | 2,079 | - | 0 | 2022 | $2,335,000 | - |
| 1313 5th Ave N | 3 | 3 | 2,245 | - | 0 | 2017 | $1,180,000 | - |
| 328 Van Buren St | 3 | 3 | 2,183 | - | 0 | 2007 | $1,015,000 | - |
| 1206 7th Ave N | 2 | 2 | 1,962 | - | 0 | 2019 | $1,120,000 | - |
| 515 Church St | 2 | 2 | 1,333 | - | 0 | 2018 | $0 | - |
| 415 Church St | 2 | 2 | 1,144 | - | 0 | 2006 | $850,000 | - |
| 1037 Scovel St | 4 | 4 | 2,133 | - | 0 | 2020 | $0 | - |
| 940 1st Ave N | 2 | 1 | 996 | - | 0 | 1986 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Condominium Unit (Residential)
- Stories: 2
- Lot size: -
- Building area: 1,608 sqft
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 082-13-0B-006-00
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $95,725
- County Est. Land Value: $73,000
- Assessed Land Value: $18,250
- County Est. Structure Value: $309,900
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 04/08/16 | $340,000 | 90% | Amanda Woller |
| 06/27/11 | $204,000 | 75% | Tom C Lowder |
| 10/16/08 | $194,000 | 80% | Brandon H Knell |
| 07/31/08 | $208,250 | 100% | Wells Fargo Bank Na, Option One Mortgage Loan Trust 2007-6 As |
| 02/26/07 | $249,000 | 100% | Gary H Baron |
| 05/21/04 | $173,007 | 78% | Gilbert G Garcia, Marie A Garcia |
Ownership
- Name: Amanda Woller
- Owner Occupied: Yes
- Owner Mailing Address: 906 Ireland St, Nashville, TN 37208
- Years Owned: 103
- Home Equity: $238,000
- Mortgage Balance Remaining: $306,000
- Financed amount: 78%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- High School: Pearl Cohn Magnet High School with 2/10 star rating