$29,245
Annual Revenue
BNBCalc predicts this property will get $192 per night with 57% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 61% of comparables
Top 68% 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.
$40,357
Avg annual revenue
57%
Avg occupancy rate
$192
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$30k
$50k
$70k
Sign up to see the data on 15 all comparables
$10,506
Profit
Revenue
$29,245
Operating Expenses
$17,482
Operating Income
$11,763
Mortgage & Taxes
$1,257
Profit (Cash Flow)
$10,506
$37,460
Cash Investment
Down Payment
$25,400
Renos & Furnishing
$8,250
Closing Costs
$3,810
Total
$37,460
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
28.04%
Cap Rate
9.26%
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
$6,028
Deductible property tax
$1,257
Your total deduction
$11,118
Your adjusted annual income
$150,000 - $11,118 = $138,882
Taxes on $138,882 (30%)
$41,665
Your old tax bill
$45,000
Your new tax bill
$41,665
Estimated tax savings
$3,335
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:
5,280 sqft
Year built:
1900
Size:
1,952 sqft
Type:
SFR
Parking:
1
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 2129 W 101st St | 3 | 1 | 1,412 | - | 5,040 | 1910 | $290,000 | 41 |
| 2121 W 96th St | 3 | 1 | 1,318 | - | 5,160 | 1899 | $175,000 | - |
| 9816 Macon Ave | 3 | 1 | 1,378 | - | 2,592 | 1920 | $125,500 | 36 |
| 7914 Colgate Ave | 3 | 1 | 1,281 | - | 4,410 | 1898 | $50,000 | - |
| 9602 Laird Ave | 3 | 3 | 1,219 | - | 5,280 | 1920 | $0 | - |
| 3103 W 100th St | 2 | 1 | 1,051 | - | 3,745 | 1912 | $114,000 | - |
| 9817 Gambier Ave | 3 | 1 | 1,183 | - | 3,848 | 1912 | $85,000 | 35 |
| 9618 Willard Ave | 4 | 2 | 2,643 | - | 5,700 | 1910 | $140,000 | 30 |
| 9514 Willard Ave | 4 | 1 | 2,026 | - | 6,240 | 1901 | $0 | - |
| 7104 W Clinton Ave | 3 | 4 | 2,078 | - | 5,250 | 1900 | $575,000 | - |
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 5,280 sqft
- Building area: 1,952 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: 2F
- Land Use: Residential
- Parcel Number: 005-27-111
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $18,130
- County Est. Land Value: $14,200
- Assessed Land Value: $4,970
- County Est. Structure Value: $37,600
Market Estimate: $150,557
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 10/12/23 | $40,000 | 0% | 360 Degree Properties Llc |
| 09/15/23 | $3,000 | 0% | Belosano Inc |
| Invalid Date | $20,000 | 0% | Scott Wheatley |
Ownership
- Name: 360 Degree Properties Llc
- Owner Occupied: No
- Owner Mailing Address: 9603 Larnder Ave, Cleveland, Oh 44102
- Years Owned: 8
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No