$21,915
Annual Revenue
BNBCalc predicts this property will get $107 per night with 61% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 78% of comparables
Top 21% 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.
$25,352
Avg annual revenue
61%
Avg occupancy rate
$107
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$45k
$65k
Sign up to see the data on 40 all comparables
$192
Profit
Revenue
$21,915
Operating Expenses
$16,529
Operating Income
$5,386
Mortgage & Taxes
$5,194
Profit (Cash Flow)
$192
$23,960
Cash Investment
Down Payment
$15,400
Renos & Furnishing
$6,250
Closing Costs
$2,310
Total
$23,960
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.79%
Cap Rate
6.99%
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
$3,654
Deductible property tax
$762
Your total deduction
$8,179
Your adjusted annual income
$150,000 - $8,179 = $141,821
Taxes on $141,821 (30%)
$42,546
Your old tax bill
$45,000
Your new tax bill
$42,546
Estimated tax savings
$2,454
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:
4,720 sqft
Year built:
1919
Size:
780 sqft
Type:
SFR
Parking:
-
Heating:
FORCED AIR
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 4,720 sqft
- Building area: 780 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RMD-A
- Land Use: Residential
- Parcel Number: 045521-0000
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $38,883
- County Est. Land Value: $12,238
- Assessed Land Value: $12,238
- County Est. Structure Value: $26,645
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/15/16 | $12,100 | 0% | 80 West Llc |
Ownership
- Name: 80 West Llc
- Owner Occupied: No
- Owner Mailing Address: 301 Thelma Dr # 507, Casper, Wy 82609
- Years Owned: 75
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Richard L. Brown Elementary School0
- Middle School: Matthew W. Gilbert Middle School with 2/10 star rating
- High School: Andrew Jackson High School with 3/10 star rating