$43,311
Annual Revenue
BNBCalc predicts this property will get $217 per night with 56% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 63% 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.
$43,965
Avg annual revenue
56%
Avg occupancy rate
$217
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$35k
$60k
$90k
Sign up to see the data on 40 all comparables
$6,090
Profit
Revenue
$43,311
Operating Expenses
$19,310
Operating Income
$24,000
Mortgage & Taxes
$17,910
Profit (Cash Flow)
$6,090
$69,315
Cash Investment
Down Payment
$53,100
Renos & Furnishing
$8,250
Closing Costs
$7,965
Total
$69,315
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.78%
Cap Rate
9.03%
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
$12,601
Deductible property tax
$2,628
Your total deduction
$25,077
Your adjusted annual income
$150,000 - $25,077 = $124,923
Taxes on $124,923 (30%)
$37,477
Your old tax bill
$45,000
Your new tax bill
$37,477
Estimated tax savings
$7,523
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:
13,504 sqft
Year built:
1983
Size:
1,424 sqft
Type:
SFR
Parking:
-
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 2 Manard Ct | 3 | 2 | 1,450 | - | 15,682 | 1978 | $280,000 | 38 |
| 1102 Hickory Trace Dr | 3 | 2 | 2,091 | - | 13,068 | 1986 | $241,500 | 27 |
| 2209 Bracyridge Rd | 3 | 2 | 1,377 | - | 12,632 | 1979 | $150,000 | - |
| 2309 Bracyridge Rd | 4 | 2 | 1,440 | - | 11,761 | 1979 | $252,000 | 67 |
| 3 Wonderwood Cir | 2 | 1 | 1,258 | - | 11,761 | 1979 | $195,000 | 73 |
| 4804 Carolwood Dr | 3 | 2 | 1,202 | - | 13,068 | 1983 | $238,500 | - |
| 1115 Hickory Trace Dr | 3 | 3 | 1,600 | - | 13,939 | 1986 | $252,500 | 108 |
| 3 Manard Ct | 3 | 2 | 1,554 | - | 17,424 | 1978 | $240,000 | - |
| 6 Wonderwood Cir | 3 | 2 | 1,484 | - | 17,860 | 1979 | $280,000 | 56 |
| 1123 Pepper Hill Rd | 3 | 3 | 1,811 | - | 22,651 | 1985 | $320,000 | 33 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 13,504 sqft
- Building area: 1,424 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-3
- Land Use: Residential
- Parcel Number: 0058072
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $200,700
- County Est. Land Value: $43,000
- Assessed Land Value: $43,000
- County Est. Structure Value: $157,700
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/26/14 | $0 | 0% | David A Wadford Sr., David A Wadford Jr. |
| 08/28/08 | $112,000 | 0% | David Andrew Wadford |
| Invalid Date | $104,000 | 0% | Chad W Johnson |
Ownership
- Name: David A Wadford Sr.
- Owner Occupied: Yes
- Owner Mailing Address: Po Box 357, Pine Level, Nc 27568
- Years Owned: 192
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No