Airbnb Investor Score
$8,102
Annual Profit
11.4%
Cap Rate
39.1%
Cash on Cash
$38,544
Annual Revenue
BNBCalc predicts this property will get $156 per night with 68% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 68% of comparables
Top 33% 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.
$39,182
Avg annual revenue
68%
Avg occupancy rate
$156
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$65k
$90k
Sign up to see the data on 40 all comparables
$18,129
Profit
Revenue
$38,544
Operating Expenses
$18,691
Operating Income
$19,853
Mortgage & Taxes
$1,725
Profit (Cash Flow)
$18,129
$46,316
Cash Investment
Down Payment
$34,840
Renos & Furnishing
$6,250
Closing Costs
$5,226
Total
$46,316
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
39.14%
Cap Rate
11.39%
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
$8,268
Deductible property tax
$1,725
Your total deduction
$1,053
Your adjusted annual income
$150,000 - $1,053 = $148,947
Taxes on $148,947 (30%)
$44,684
Your old tax bill
$45,000
Your new tax bill
$44,684
Estimated tax savings
$316
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:
915 sqft
Year built:
1900
Size:
987 sqft
Type:
SFR
Parking:
-
Heating:
Yes
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 930 S Front St | 1 | 1 | 1,275 | - | 5,097 | 1900 | $369,000 | - |
| 922 S 3rd St | 3 | 2 | 1,852 | - | 2,962 | 1904 | $710,000 | - |
| 504 E Sycamore St | 1 | 1 | 701 | - | 2,657 | 1911 | $450,000 | - |
| 760 S 3rd St | 4 | 4 | 3,298 | - | 6,229 | 1900 | $0 | - |
| 475 E Beck St | 3 | 1 | 1,650 | - | 4,574 | 1900 | $699,900 | - |
| 675 Siebert St | 3 | 2 | 1,685 | - | 5,009 | 1900 | $0 | 230 |
| 385 E Mithoff St | 2 | 1 | 1,088 | - | 4,008 | 1910 | $306,500 | - |
| 406 Frebis Ave | 2 | 1 | 1,228 | - | 3,877 | 1920 | $150,000 | - |
| 479 Reinhard Ave | 3 | 1 | 1,848 | - | 2,919 | 1910 | $350,000 | - |
| 131 E Mithoff St | 3 | 2 | 2,024 | - | 4,443 | 1902 | $610,000 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: -
- Lot size: 915 sqft
- Building area: 987 sqft
- Garage: No
- Heating: Yes
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 010-042049
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $104,620
- County Est. Land Value: $188,100
- Assessed Land Value: $65,840
- County Est. Structure Value: $110,800
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/13/24 | $0 | 0% | Very Good Homes Llc |
| 06/30/23 | $314,500 | 95% | Ellen Steinmetz |
| 11/04/21 | $0 | 0% | 925 S Lazelle Llc |
| 06/15/01 | $0 | 0% | Glen A Robbins |
| 08/10/98 | $0 | 0% | Glen A Robbins, Linda J Robbins |
Ownership
- Name: Very Good Homes Llc
- Owner Occupied: Yes
- Owner Mailing Address: 765 Parsons Ave, Columbus, OH 43206
- Years Owned: 5
- Home Equity: $66,225
- Mortgage Balance Remaining: $298,775
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No