$33,281
Annual Revenue
BNBCalc predicts this property will get $104 per night with 73% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 66% of comparables
Top 11% 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.
$28,320
Avg annual revenue
73%
Avg occupancy rate
$104
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$25k
$40k
$55k
Sign up to see the data on 40 all comparables
$9,278
Profit
Revenue
$33,281
Operating Expenses
$18,007
Operating Income
$15,274
Mortgage & Taxes
$5,997
Profit (Cash Flow)
$9,278
$24,697
Cash Investment
Down Payment
$17,780
Renos & Furnishing
$4,250
Closing Costs
$2,667
Total
$24,697
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
37.56%
Cap Rate
17.18%
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
$4,219
Deductible property tax
$880
Your total deduction
-$2,657
Your adjusted annual income
$150,000 - -$2,657 = $152,657
Taxes on $152,657 (30%)
$45,797
Your old tax bill
$45,000
Your new tax bill
$45,797
Estimated tax savings
-$797
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:
195 sqft
Year built:
1972
Size:
684 sqft
Type:
CONDO
Parking:
-
Heating:
HOT WATER
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Condominium
- Stories: 1
- Lot size: 195 sqft
- Building area: 684 sqft
- Garage: No
- Heating: Hot water
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 1973-21-1-05-314
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $68
- County Est. Land Value: $500
- Assessed Land Value: -
- County Est. Structure Value: $500
Market Estimate: -
Sale history
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
09/12/16 | $89,900 | 0% | Jaclyn G Perry |
02/01/09 | $46,000 | 0% | Marjan Kazemi |
09/24/07 | $45,000 | 0% | Fereshteh Moshfegh |
07/25/07 | $29,000 | 0% | Peter Tigyi |
Invalid Date | $0 | 0% | Washington Mutual Bank |
01/31/07 | $65,078 | 0% | Washington Mutual Bank |
08/17/06 | $0 | 0% | Valencia Condominium Assn Club |
Invalid Date | $8,938 | 0% | Club Valencia Condo Assn Inc |
Invalid Date | $65,000 | 95% | Zofia Urban |
Ownership
- Name: Jaclyn G Perry
- Owner Occupied: No
- Owner Mailing Address: 4949 S Fairfax St, Cherry Hills Village, Co 80121
- Years Owned: 95
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 95%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No