$48,943
Annual Revenue
BNBCalc predicts this property will get $190 per night with 73% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 68% of comparables
Top 28% 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.
$46,171
Avg annual revenue
73%
Avg occupancy rate
$190
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$35k
$60k
$85k
Sign up to see the data on 15 all comparables
-$3,142
Profit
Revenue
$48,943
Operating Expenses
$20,043
Operating Income
$28,900
Mortgage & Taxes
$32,042
Profit (Cash Flow)
-$3,142
$113,500
Cash Investment
Down Payment
$95,000
Renos & Furnishing
$4,250
Closing Costs
$14,250
Total
$113,500
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.76%
Cap Rate
6.08%
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
$22,544
Deductible property tax
$4,703
Your total deduction
$44,860
Your adjusted annual income
$150,000 - $44,860 = $105,140
Taxes on $105,140 (30%)
$31,542
Your old tax bill
$45,000
Your new tax bill
$31,542
Estimated tax savings
$13,458
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:
50,015 sqft
Year built:
1967
Size:
-
Type:
MFR
Parking:
-
Heating:
NONE
Sold Comparables
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Apartments (Generic)
- Stories: 0
- Lot size: 50,015 sqft
- Building area: -
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: C-4
- Land Use: Residential
- Parcel Number: 06 13103-0000-00002
- Flood Zone: Yes, Zone
Tax Info
- Year Assessed: 2023
- Assessed Value: $47,106,100
- County Est. Land Value: $18,000,000
- Assessed Land Value: $18,000,000
- County Est. Structure Value: $29,106,100
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/10/24 | $465,000 | 0% | Mary L Tong Yan, Joseph Yan Dion |
| 04/29/21 | $365,000 | 0% | Seesee Yeung |
| 03/16/21 | $275,000 | 0% | Kinjal Jain, Gaurav Jain |
| 06/16/20 | $0 | 0% | Rojendra Pradhan, Anu Joshi |
Ownership
- Name: Mary L Tong Yan
- Owner Occupied: Yes
- Owner Mailing Address: 135 Montgomery St Apt 20, Jersey City, Nj 07302
- Years Owned: 3
- Home Equity: -
- Mortgage Balance Remaining: $187,500
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Cornelia F. Bradford No. 16 Elementary School with 9/10 star rating
- High School: Lincoln High School with 1/10 star rating