9721 Quapaw Ct Mascoutah, Illinois, 62258-1643
4 bed • 3 bath • 6 guests
Est. $1,679/mo
Inquire about this property
Contact Agent
$416,500
Zestimate
$47,474
Annual Revenue
This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
Projected nightly rate is $194/night at 67% occupancy.Projected nightly rate is $242/night at 58% occupancy.
Top 34% of comparables
Top 48% 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.
$48,952
Avg annual revenue
58%
Avg occupancy rate
$242
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$65k
$85k
Sign up to see the data on 15 all comparables
$4,013
Profit
Revenue
$47,474
Operating Expenses
$19,852
Operating Income
$27,623
Mortgage & Taxes
$23,610
Profit (Cash Flow)
$4,013
$91,250
Cash Investment
Down Payment
$70,000
Renos & Furnishing
$10,750
Closing Costs
$10,500
Total
$91,250
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.39%
Cap Rate
7.89%
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
$16,611
Deductible property tax
$3,465
Your total deduction
$37,603
Your adjusted annual income
$150,000 - $37,603 = $112,397
Taxes on $112,397 (30%)
$33,719
Your old tax bill
$45,000
Your new tax bill
$33,719
Estimated tax savings
$11,281
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:
14,375 sqft
Year built:
2017
Size:
4,192 sqft
Type:
SFR
Parking:
-
Heating:
NONE
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 9709 Quapaw Ct | 3 | 2 | 0 | - | 11,326 | - | $396,000 | 80 |
| 620 Joseph Dr | 3 | 1 | 1,036 | - | 6,970 | 1984 | $180,000 | 42 |
| 9665 Weatherby St | 4 | 3 | 3,782 | - | 11,326 | 2010 | $440,000 | 61 |
| 1140 Fox Run | 4 | 3 | 1,781 | - | 15,246 | 1997 | $341,000 | 7 |
| 7 Fox Run | - | - | 3,032 | - | 15,246 | 1995 | $0 | - |
| 600 Falling Leaf Way | 4 | 2 | 1,600 | - | 7,405 | 2004 | $280,000 | 28 |
| 359 Falling Leaf Way | 4 | 2 | 2,048 | - | 7,405 | 2007 | $269,400 | - |
| 737 Beebe Dr | - | - | 1,073 | - | 12,632 | 1988 | $0 | - |
| 1126 Linden Pl | 4 | 2 | 2,405 | - | 12,197 | 1994 | $320,000 | 32 |
| 1047 W Harnett St | 3 | 2 | 2,866 | - | 7,841 | 1965 | $224,000 | - |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residential
- Stories: 1
- Lot size: 14,375 sqft
- Building area: 4,192 sqft
- Garage: Yes
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 10-30-0-120-017
- Flood Zone: No
Tax Info
- Year Assessed: 2019
- Assessed Value: $116,664
- County Est. Land Value: $70,695
- Assessed Land Value: $23,565
- County Est. Structure Value: $279,297
Market Estimate: $331,343
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/28/17 | $313,672 | 79% | Alexander Hardt, Tania Hardt |
| 04/04/17 | $51,000 | 0% | Kappert Construction Co Inc |
Ownership
- Name: Alexander Hardt
- Owner Occupied: Yes
- Owner Mailing Address: 9721 Quapaw Ct, Mascoutah, Il 62258
- Years Owned: 82
- Home Equity: -
- Mortgage Balance Remaining: $250,937
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No