$57,270
Annual Revenue
BNBCalc predicts this property will get $260 per night with 61% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 78% of comparables
Top 26% 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.
$62,422
Avg annual revenue
61%
Avg occupancy rate
$260
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$65k
$105k
$155k
Sign up to see the data on 40 all comparables
-$11,810
Profit
Revenue
$57,270
Operating Expenses
$21,125
Operating Income
$36,145
Mortgage & Taxes
$47,955
Profit (Cash Flow)
-$11,810
$174,382
Cash Investment
Down Payment
$142,180
Renos & Furnishing
$10,875
Closing Costs
$21,327
Total
$174,382
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.77%
Cap Rate
5.08%
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
$33,740
Deductible property tax
$7,038
Your total deduction
$92,607
Your adjusted annual income
$150,000 - $92,607 = $57,393
Taxes on $57,393 (30%)
$17,218
Your old tax bill
$45,000
Your new tax bill
$17,218
Estimated tax savings
$27,782
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:
11,108 sqft
Year built:
1997
Size:
4,234 sqft
Type:
SFR
Parking:
2
Heating:
CENTRAL
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 11,108 sqft
- Building area: 4,234 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: R169596
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $706,330
- County Est. Land Value: $153,830
- Assessed Land Value: $153,830
- County Est. Structure Value: $552,500
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 12/11/23 | $0 | 0% | Midpark Properties Llc |
| 12/20/23 | $0 | 0% | Opendoor Property Trust I |
| 10/31/07 | $0 | 0% | Ronald D Wheatly |
| 07/03/07 | $256,500 | 0% | Aames Mtg Invs Trust 2005-1 |
| 03/06/07 | $256,500 | 0% | Aames Mtg Inv Trust 2005-1 |
| 12/28/04 | $0 | 0% | Johnson,Anthony C Jr |
Ownership
- Name: Opendoor Property Trust I
- Owner Occupied: No
- Owner Mailing Address: 410 N Scottsdale Rd Ste 1600, Tempe, Az 85288
- Years Owned: 8
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Mckamy Elementary School with 3/10 star rating
- Middle School: Polk Middle School with 5/10 star rating
- High School: Smith High School with 5/10 star rating