$31,367
Annual Revenue
BNBCalc predicts this property will get $185 per night with 62% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 91% of comparables
Top 23% 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.
$43,190
Avg annual revenue
62%
Avg occupancy rate
$185
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$45k
$70k
$100k
Sign up to see the data on 40 all comparables
-$4,172
Profit
Revenue
$31,367
Operating Expenses
$17,758
Operating Income
$13,609
Mortgage & Taxes
$17,782
Profit (Cash Flow)
-$4,172
$69,128
Cash Investment
Down Payment
$52,720
Renos & Furnishing
$8,500
Closing Costs
$7,908
Total
$69,128
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.03%
Cap Rate
5.16%
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
$12,511
Deductible property tax
$2,610
Your total deduction
$37,626
Your adjusted annual income
$150,000 - $37,626 = $112,374
Taxes on $112,374 (30%)
$33,712
Your old tax bill
$45,000
Your new tax bill
$33,712
Estimated tax savings
$11,288
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:
8,520 sqft
Year built:
1983
Size:
2,371 sqft
Type:
SFR
Parking:
2
Heating:
CENTRAL
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 8,520 sqft
- Building area: 2,371 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 2010638433
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2022
- Assessed Value: $209,500
- County Est. Land Value: $31,900
- Assessed Land Value: $31,900
- County Est. Structure Value: $177,600
Market Estimate: -
Ownership
- Name: Timothy G Cady
- Owner Occupied: Yes
- Owner Mailing Address: 15155 T St, Omaha, Ne 68137
- Years Owned: 0
- Home Equity: $43,726
- Mortgage Balance Remaining: $186,500
- Financed amount: -
- Owner Type: Individual
- Lien: N/A
- Inherited: N/A
- Foreclosure: No