$30,407
Annual Revenue
BNBCalc predicts this property will get $211 per night with 57% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 68% 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.
$45,371
Avg annual revenue
57%
Avg occupancy rate
$211
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$60k
$80k
Sign up to see the data on 40 all comparables
$8,288
Profit
Revenue
$30,407
Operating Expenses
$17,633
Operating Income
$12,774
Mortgage & Taxes
$4,486
Profit (Cash Flow)
$8,288
$23,545
Cash Investment
Down Payment
$13,300
Renos & Furnishing
$8,250
Closing Costs
$1,995
Total
$23,545
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
35.19%
Cap Rate
19.2%
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
$3,156
Deductible property tax
$658
Your total deduction
$476
Your adjusted annual income
$150,000 - $476 = $149,524
Taxes on $149,524 (30%)
$44,857
Your old tax bill
$45,000
Your new tax bill
$44,857
Estimated tax savings
$143
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:
1,050 sqft
Year built:
1915
Size:
-
Type:
MFR
Parking:
-
Heating:
YES
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Residential Income (General/Multi-Family)
- Stories: 0
- Lot size: 1,050 sqft
- Building area: -
- Garage: No
- Heating: Yes
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-8
- Land Use: Residential
- Parcel Number: 20-07-2169 -017
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $46,000
- County Est. Land Value: $9,000
- Assessed Land Value: $9,000
- County Est. Structure Value: $37,000
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 01/12/22 | $165,000 | 0% | Baltimore Entities Llc, Baltimore Homes Llc |
| 04/04/17 | $21,000 | 0% | Yoseph L Assefa |
| 08/29/16 | $6,200 | 0% | Federal Natl Mtg Assn Fnma |
| Invalid Date | $0 | 0% | Sheila V Talbott |
Ownership
- Name: Baltimore Entities Llc
- Owner Occupied: No
- Owner Mailing Address: 10221 River Rd, Potomac, Md 20859
- Years Owned: 27
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Frederick Elementary School with 2/10 star rating
- Middle School: Booker T. Washington Middle School0
- High School: Benjamin Franklin High School @ Masonville Cove with 1/10 star rating