$24,559
Annual Revenue
BNBCalc predicts this property will get $164 per night with 41% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 48% of comparables
Top 46% 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.
$24,908
Avg annual revenue
41%
Avg occupancy rate
$164
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$5k
$25k
$45k
$70k
Sign up to see the data on 40 all comparables
-$10,426
Profit
Revenue
$24,559
Operating Expenses
$16,873
Operating Income
$7,686
Mortgage & Taxes
$18,112
Profit (Cash Flow)
-$10,426
$66,130
Cash Investment
Down Payment
$53,700
Renos & Furnishing
$4,375
Closing Costs
$8,055
Total
$66,130
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-15.76%
Cap Rate
2.86%
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
$12,743
Deductible property tax
$2,658
Your total deduction
$45,585
Your adjusted annual income
$150,000 - $45,585 = $104,415
Taxes on $104,415 (30%)
$31,324
Your old tax bill
$45,000
Your new tax bill
$31,324
Estimated tax savings
$13,676
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:
-
Year built:
-
Size:
-
Type:
OTHER
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: property-details-mls-status-pending
- Property Use: Commercial Condominium (Not Offices)
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Commercial
- Parcel Number: 291-01200-0074
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $222,000
- County Est. Land Value: $26,227
- Assessed Land Value: $25,000
- County Est. Structure Value: $206,673
Market Estimate: -
Sale history
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
06/28/06 | $432,602 | 0% | Brendan Wolf Llc |
Ownership
- Name: Brendan Wolf Llc
- Owner Occupied: No
- Owner Mailing Address: 6573 Norski Ct, Windsor, Wi 53598
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No