$40,805
Annual Revenue
BNBCalc predicts this property will get $282 per night with 61% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 78% of comparables
Top 66% 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.
$64,673
Avg annual revenue
61%
Avg occupancy rate
$282
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$55k
$85k
$120k
Sign up to see the data on 40 all comparables
$5,611
Profit
Revenue
$40,805
Operating Expenses
$18,985
Operating Income
$21,820
Mortgage & Taxes
$16,210
Profit (Cash Flow)
$5,611
$63,519
Cash Investment
Down Payment
$48,060
Renos & Furnishing
$8,250
Closing Costs
$7,209
Total
$63,519
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.83%
Cap Rate
9.08%
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
$11,405
Deductible property tax
$2,379
Your total deduction
$19,334
Your adjusted annual income
$150,000 - $19,334 = $130,666
Taxes on $130,666 (30%)
$39,200
Your old tax bill
$45,000
Your new tax bill
$39,200
Estimated tax savings
$5,800
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:
4,979 sqft
Year built:
1929
Size:
942 sqft
Type:
SFR
Parking:
1
Heating:
CENTRAL
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 4,979 sqft
- Building area: 942 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-7
- Land Use: Residential
- Parcel Number: 20202400
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $138,200
- County Est. Land Value: $42,000
- Assessed Land Value: $42,000
- County Est. Structure Value: $96,200
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 02/28/24 | $112,500 | 129% | Quality Capital Management Llc |
| 09/10/18 | $120,000 | 95% | Sarah A Connors |
Ownership
- Name: Quality Capital Management Llc
- Owner Occupied: No
- Owner Mailing Address: 1277 Mozart Dr, Virginia Beach, Va 23454
- Years Owned: 5
- Home Equity: $38,200
- Mortgage Balance Remaining: $62,000
- Financed amount: 95%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No