$26,827
Annual Revenue
BNBCalc predicts this property will get $78 per night with 54% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 38% 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.
$16,366
Avg annual revenue
54%
Avg occupancy rate
$78
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$5k
$15k
$30k
$45k
Sign up to see the data on 40 all comparables
$1,072
Profit
Revenue
$26,827
Operating Expenses
$17,168
Operating Income
$9,660
Mortgage & Taxes
$8,587
Profit (Cash Flow)
$1,072
$33,529
Cash Investment
Down Payment
$25,460
Renos & Furnishing
$4,250
Closing Costs
$3,819
Total
$33,529
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.19%
Cap Rate
7.58%
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
$6,042
Deductible property tax
$1,260
Your total deduction
$12,126
Your adjusted annual income
$150,000 - $12,126 = $137,874
Taxes on $137,874 (30%)
$41,362
Your old tax bill
$45,000
Your new tax bill
$41,362
Estimated tax savings
$3,638
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:
2,396 sqft
Year built:
-
Size:
-
Type:
LAND
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Residential - Vacant Land
- Stories: 0
- Lot size: 2,396 sqft
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: 0
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: CMX2
- Land Use: Residential
- Parcel Number: 13-2-3816-00
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $17,100
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Sale history
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
04/06/12 | $255,000 | 0% | Truth Baptist Ch Of Philadelphia |
Ownership
- Name: Truth Baptist Ch Of Philadelphia
- Owner Occupied: No
- Owner Mailing Address: 1500 Belfield Ave # 2, Philadelphia, Pa 19140
- Years Owned: 148
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No