$38,716
Annual Revenue
BNBCalc predicts this property will get $250 per night with 69% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 88% of comparables
Top 63% 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.
$66,026
Avg annual revenue
69%
Avg occupancy rate
$250
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$60k
$95k
$135k
Sign up to see the data on 40 all comparables
$8,798
Profit
Revenue
$38,716
Operating Expenses
$18,713
Operating Income
$20,003
Mortgage & Taxes
$11,205
Profit (Cash Flow)
$8,798
$46,703
Cash Investment
Down Payment
$33,220
Renos & Furnishing
$8,500
Closing Costs
$4,983
Total
$46,703
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.83%
Cap Rate
12.04%
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
$7,883
Deductible property tax
$1,644
Your total deduction
$8,830
Your adjusted annual income
$150,000 - $8,830 = $141,170
Taxes on $141,170 (30%)
$42,351
Your old tax bill
$45,000
Your new tax bill
$42,351
Estimated tax savings
$2,649
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:
4,356 sqft
Year built:
1979
Size:
1,073 sqft
Type:
CONDO
Parking:
1
Heating:
FORCED AIR
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Condominium
- Stories: 1
- Lot size: 4,356 sqft
- Building area: 1,073 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R3
- Land Use: Residential
- Parcel Number: 1N2E25AA 90262
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $108,280
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: $182,380
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 04/02/12 | $0 | 0% | Aaron John S Trust |
Ownership
- Name: John S Aaron Trust
- Owner Occupied: No
- Owner Mailing Address: 12110 Pelham Ct, Waldorf, Md 20602
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $25,000
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No