$52,902
Annual Revenue
BNBCalc predicts this property will get $212 per night with 58% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.
Top 68% 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.
$44,245
Avg annual revenue
58%
Avg occupancy rate
$212
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$50k
$90k
$130k
Sign up to see the data on 40 all comparables
$15,784
Profit
Revenue
$52,902
Operating Expenses
$20,557
Operating Income
$32,345
Mortgage & Taxes
$16,561
Profit (Cash Flow)
$15,784
$67,215
Cash Investment
Down Payment
$49,100
Renos & Furnishing
$10,750
Closing Costs
$7,365
Total
$67,215
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
23.48%
Cap Rate
13.17%
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
$11,652
Deductible property tax
$2,430
Your total deduction
$11,169
Your adjusted annual income
$150,000 - $11,169 = $138,831
Taxes on $138,831 (30%)
$41,649
Your old tax bill
$45,000
Your new tax bill
$41,649
Estimated tax savings
$3,351
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:
9,900 sqft
Year built:
1963
Size:
2,744 sqft
Type:
SFR
Parking:
2
Heating:
FORCED AIR
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 9,900 sqft
- Building area: 2,744 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: 10-RS9
- Land Use: Residential
- Parcel Number: 20-12975
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $41,930
- County Est. Land Value: $32,400
- Assessed Land Value: $11,340
- County Est. Structure Value: $87,400
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 09/21/22 | $0 | 0% | Erick E Rucker |
| 11/30/20 | $197,500 | 95% | Bethany H Couts, Erick E Rucker |
| 08/27/18 | $0 | 0% | Ryan L Franks |
| 09/05/13 | $149,900 | 100% | Ryan L Franks, Jessica B Franks |
| 01/16/13 | $49,900 | 0% | Ghassan Bechara |
| 10/01/12 | $58,667 | 0% | Federal National Mortgage Asso |
| 09/20/07 | $150,000 | 100% | Tina M Scheanwald |
Ownership
- Name: Erick E Rucker
- Owner Occupied: Yes
- Owner Mailing Address: 1980 Rose Arbor Dr, Toledo, Oh 43614
- Years Owned: 44
- Home Equity: $12,800
- Mortgage Balance Remaining: $188,000
- Financed amount: 100%
- Owner Type: Individual
- Lien: No
- Inherited: Yes
- Foreclosure: No