$33,245
Annual Revenue
BNBCalc predicts this property will get $154 per night with 71% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.
Top 46% of comparables
Top 58% 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.
$39,740
Avg annual revenue
71%
Avg occupancy rate
$154
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$75k
$105k
Sign up to see the data on 40 all comparables
-$6,532
Profit
Revenue
$33,245
Operating Expenses
$18,002
Operating Income
$15,243
Mortgage & Taxes
$21,775
Profit (Cash Flow)
-$6,532
$78,494
Cash Investment
Down Payment
$64,560
Renos & Furnishing
$4,250
Closing Costs
$9,684
Total
$78,494
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-8.32%
Cap Rate
4.72%
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
$15,320
Deductible property tax
$3,196
Your total deduction
$48,663
Your adjusted annual income
$150,000 - $48,663 = $101,337
Taxes on $101,337 (30%)
$30,401
Your old tax bill
$45,000
Your new tax bill
$30,401
Estimated tax savings
$14,599
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:
3,421 sqft
Year built:
2005
Size:
-
Type:
CONDO
Parking:
-
Heating:
NONE
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Condominium
- Stories: 0
- Lot size: 3,421 sqft
- Building area: -
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 17-18-108-063-1001
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2022
- Assessed Value: $28,576
- County Est. Land Value: $30,240
- Assessed Land Value: $3,024
- County Est. Structure Value: $255,520
Market Estimate: $260,536
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 03/12/18 | $325,000 | 94% | Christy Scoughton, Tressie Collier |
| 04/10/09 | $0 | 0% | Mb 1200 Corp |
Ownership
- Name: Christy Scoughton
- Owner Occupied: Yes
- Owner Mailing Address: 2225 W Monroe St Apt 1, Chicago, Il 60612
- Years Owned: 77
- Home Equity: $53,100
- Mortgage Balance Remaining: $299,200
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No