$55,634
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $272/night at 56% occupancy ($55,633.96). Airbtics projects $368/night at 58% occupancy ($77,957).
Top 54% of comparables
Top 61% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$72,115
Avg annual revenue
58%
Avg occupancy rate
$368
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$60k
$90k
$120k
Sign up to see the data on 15 all comparables
-$4,741
Profit
Revenue
$55,634
Operating Expenses
$20,912
Operating Income
$34,722
Mortgage & Taxes
$39,462
Profit (Cash Flow)
-$4,741
$142,925
Cash Investment
Down Payment
$117,000
Renos & Furnishing
$8,375
Closing Costs
$17,550
Total
$142,925
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.31%
Cap Rate
5.93%
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
$27,765
Deductible property tax
$5,791
Your total deduction
$85,047
Your adjusted annual income
$150,000 - $85,047 = $64,953
Taxes on $64,953 (30%)
$19,486
Your old tax bill
$45,000
Your new tax bill
$19,486
Estimated tax savings
$25,514
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:
10,977 sqft
Year built:
1950
Size:
2,370 sqft
Type:
SFR
Parking:
-
Heating:
CENTRAL
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 211 N Cedar St | 4 | 2 | 1,526 | - | 6,000 | 1953 | $882,000 | 86 |
| 228 N Poplar St | 3 | 2 | 1,200 | - | 10,000 | 1953 | $699,000 | 243 |
| 210 N Hawthorne St | 5 | 2 | 1,836 | - | 10,000 | 1956 | $1,399,000 | 88 |
| 187 N Hawthorne St | 4 | 2 | 1,620 | - | 8,480 | 1966 | $725,000 | 45 |
| 124 N Linden St | 2 | 1 | 730 | - | 4,000 | 1943 | $470,000 | 102 |
| 233 N Cedar St | 5 | 3 | 2,421 | - | 10,000 | 1956 | $1,045,000 | 68 |
| 144 N Kings Ave | 4 | 2 | 1,384 | - | 5,400 | 1950 | $585,000 | 173 |
| 208 N Beech St | 4 | 2 | 1,316 | - | 6,000 | 1951 | $580,000 | 111 |
| 312 N Michigan Ave | - | 2 | 2,158 | - | 11,500 | 1966 | $400,000 | - |
| 22 N Pine Dr | 4 | 2 | 1,350 | - | 5,800 | 1960 | $650,000 | 90 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 10,977 sqft
- Building area: 2,370 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 48-037-00-0282
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $553
- County Est. Land Value: -
- Assessed Land Value: $306
- County Est. Structure Value: -
Market Estimate: $972,741