910 Southwood Blvd 1 Incline Village, Nevada, 89451
2 bed • 2 bath • 6 guests
Est. $8,034/mo
Inquire about this property
Contact Agent
$800,500
Zestimate
Airbnb Investor Score
-$79,336
Annual Profit
2.0%
Cap Rate
-20.3%
Cash on Cash
$54,407
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $297/night at 45% occupancy.Projected nightly rate is $249/night at 49% occupancy.
Top 28% 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.
$49,226
Avg annual revenue
49%
Avg occupancy rate
$249
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$55k
$85k
$120k
Sign up to see the data on 40 all comparables
-$79,336
Profit
Revenue
$54,407
Operating Expenses
$20,753
Operating Income
$33,654
Mortgage & Taxes
$112,990
Profit (Cash Flow)
-$79,336
$391,750
Cash Investment
Down Payment
$335,000
Renos & Furnishing
$6,500
Closing Costs
$50,250
Total
$391,750
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-20.25%
Cap Rate
2%
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
$79,497
Deductible property tax
$16,583
Your total deduction
$246,173
Your adjusted annual income
$150,000 - $246,173 = -$96,173
Taxes on -$96,173 (30%)
-$28,852
Your old tax bill
$45,000
Your new tax bill
-$28,852
Estimated tax savings
$73,852
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:
1,385 sqft
Type:
CONDO
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: -
- Lot size: -
- Building area: 1,385 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: Garage - Attached
- Amenities: -
- Price per square foot: $577
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 13258101
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $800,500
Schools
- Elementary School: Incline Elementary School with 5/10 star rating
- Middle School: Incline Middle School with 6/10 star rating
- High School: Incline High School with 8/10 star rating