3155 Sugartree Rd Bethel, Ohio, 45106-8241
3 bed • 2 bath • 9 guests
Est. $1,156/mo
This property is for sale!
Contact Agent
$35,115
Annual Revenue
BNBCalc predicts this property will get $202 per night with 58% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 68% of comparables
Top 36% 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.
$43,724
Avg annual revenue
58%
Avg occupancy rate
$202
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$45k
$75k
$110k
Sign up to see the data on 40 all comparables
$606
Profit
Revenue
$35,115
Operating Expenses
$18,245
Operating Income
$16,870
Mortgage & Taxes
$16,264
Profit (Cash Flow)
$606
$63,953
Cash Investment
Down Payment
$48,220
Renos & Furnishing
$8,500
Closing Costs
$7,233
Total
$63,953
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.94%
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
$11,443
Deductible property tax
$2,387
Your total deduction
$29,340
Your adjusted annual income
$150,000 - $29,340 = $120,660
Taxes on $120,660 (30%)
$36,198
Your old tax bill
$45,000
Your new tax bill
$36,198
Estimated tax savings
$8,802
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:
217,800 sqft
Year built:
2002
Size:
2,214 sqft
Type:
SFR
Parking:
2
Heating:
FORCED AIR
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 217,800 sqft
- Building area: 2,214 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 32-30-20G-153
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $104,440
- County Est. Land Value: $52,200
- Assessed Land Value: $18,270
- County Est. Structure Value: $246,200
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 02/15/23 | $450,000 | 95% | Brian Stewart Jackson, Susan Walther |
Ownership
- Name: Brian Stewart Jackson
- Owner Occupied: Yes
- Owner Mailing Address: 3155 Sugartree Rd, Bethel, Oh 45106
- Years Owned: 18
- Home Equity: -
- Mortgage Balance Remaining: $427,500
- Financed amount: 95%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No