$44,253
Annual Revenue
BNBCalc predicts this property will get $183 per night with 58% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 68% of comparables
Top 16% 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.
$40,771
Avg annual revenue
58%
Avg occupancy rate
$183
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$70k
$95k
Sign up to see the data on 40 all comparables
$20,422
Profit
Revenue
$44,253
Operating Expenses
$19,433
Operating Income
$24,820
Mortgage & Taxes
$4,398
Profit (Cash Flow)
$20,422
$23,246
Cash Investment
Down Payment
$13,040
Renos & Furnishing
$8,250
Closing Costs
$1,956
Total
$23,246
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
87.85%
Cap Rate
38.06%
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
$3,094
Deductible property tax
$645
Your total deduction
-$10,486
Your adjusted annual income
$150,000 - -$10,486 = $160,486
Taxes on $160,486 (30%)
$48,146
Your old tax bill
$45,000
Your new tax bill
$48,146
Estimated tax savings
-$3,146
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:
5,968 sqft
Year built:
1924
Size:
1,316 sqft
Type:
SFR
Parking:
-
Heating:
CENTRAL
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 5,968 sqft
- Building area: 1,316 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 2
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RU-1
- Land Use: Residential
- Parcel Number: 048-031- - -00022
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $11,850
- County Est. Land Value: $3,400
- Assessed Land Value: $850
- County Est. Structure Value: $44,000
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 08/13/21 | $49,000 | 0% | Hesham Habib |
| 08/15/18 | $36,500 | 0% | Sharon Daniels |
| 10/11/17 | $22,000 | 95% | Perry Martin Jr. |
| 10/16/09 | $0 | 0% | King Air Partners Llc |
| 08/28/09 | $13,000 | 0% | Elizabeth Jeffett |
| 04/20/09 | $69,332 | 0% | Hud-Housing Of Urban Dev |
| Invalid Date | $62,000 | 100% | Tariq Madyun |
| Invalid Date | $18,000 | 105% | Memphis Investment Props Llc |
| 03/04/05 | $19,000 | 0% | Citifinancial Mortgage Co |
Ownership
- Name: Hesham Habib
- Owner Occupied: No
- Owner Mailing Address: 1051 Woodland Glen Dr, Cordova, Tn 38018
- Years Owned: 36
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No