$44,918
Annual Revenue
BNBCalc predicts this property will get $183 per night with 57% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 76% of comparables
Top 6% 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.
$40,193
Avg annual revenue
57%
Avg occupancy rate
$183
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$35k
$55k
$75k
Sign up to see the data on 40 all comparables
$7,529
Profit
Revenue
$44,918
Operating Expenses
$19,519
Operating Income
$25,398
Mortgage & Taxes
$17,869
Profit (Cash Flow)
$7,529
$69,427
Cash Investment
Down Payment
$52,980
Renos & Furnishing
$8,500
Closing Costs
$7,947
Total
$69,427
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.84%
Cap Rate
9.58%
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
$12,572
Deductible property tax
$2,623
Your total deduction
$26,497
Your adjusted annual income
$150,000 - $26,497 = $123,503
Taxes on $123,503 (30%)
$37,051
Your old tax bill
$45,000
Your new tax bill
$37,051
Estimated tax savings
$7,949
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:
7,558 sqft
Year built:
1983
Size:
1,855 sqft
Type:
SFR
Parking:
2
Heating:
CENTRAL
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 7,558 sqft
- Building area: 1,855 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 13510-10-5
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $295,000
- County Est. Land Value: $40,000
- Assessed Land Value: $40,000
- County Est. Structure Value: $255,000
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 04/09/24 | $0 | 0% | Mill High Borrower Trs 1 Value Llc |
| 06/17/22 | $0 | 0% | Mile High Borrower 1 Value Llc |
| 11/15/21 | $213,000 | 0% | Til Investments Llc |
| Invalid Date | $80,000 | 0% | Popular North America Banco |
| Invalid Date | $0 | 0% | Homer Crawford |
Ownership
- Name: Mill High Borrower Trs 1 Value Llc
- Owner Occupied: No
- Owner Mailing Address: Po Box 4090, Scottsdale, Az 85261
- Years Owned: 4
- Home Equity: $137,000
- Mortgage Balance Remaining: $123,500
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- High School: Seguin High School with 6/10 star rating