$80,967
Annual Revenue
BNBCalc predicts this property will get $301 per night with 67% occupancy, putting it in the top 52% revenue percentile compared to similar properties nearby.
Top 48% of comparables
Top 14% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$76,181
Avg annual revenue
67%
Avg occupancy rate
$301
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$75k
$115k
$155k
Sign up to see the data on 15 all comparables
-$73
Profit
Revenue
$80,967
Operating Expenses
$24,206
Operating Income
$56,762
Mortgage & Taxes
$56,835
Profit (Cash Flow)
-$73
$257,950
Cash Investment
Down Payment
$222,500
Renos & Furnishing
$8,750
Closing Costs
$26,700
Total
$257,950
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.02%
Cap Rate
6.37%
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
$39,600
Deductible property tax
$8,811
Your total deduction
$85,849
Your adjusted annual income
$150,000 - $85,849 = $64,151
Taxes on $64,151 (30%)
$19,245
Your old tax bill
$45,000
Your new tax bill
$19,245
Estimated tax savings
$25,755
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:
3,454 sqft
Year built:
1895
Size:
2,236 sqft
Type:
SFR
Parking:
-
Heating:
CENTRAL
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 3,454 sqft
- Building area: 2,236 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 2
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: U-RH-2.5
- Land Use: Residential
- Parcel Number: 05103-04-018-000
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $58,820
- County Est. Land Value: $341,600
- Assessed Land Value: $19,200
- County Est. Structure Value: $591,300
Market Estimate: $784,611
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 02/16/22 | $0 | 0% | Sarah Roth, Cody Roth |
| 11/18/20 | $750,000 | 89% | Sarah Wellborn, Cody Roth |
| 04/17/17 | $650,000 | 0% | Robert A Seavy, Julie M Seavy |
| 07/09/10 | $423,000 | 98% | Richard Henderson, Jennifer J Henderson |
| 12/31/09 | $240,000 | 80% | Zz Invest Llc |
Ownership
- Name: Sarah Roth
- Owner Occupied: Yes
- Owner Mailing Address: 319 W Irvington Pl, Denver, Co 80223
- Years Owned: 43
- Home Equity: $186,675
- Mortgage Balance Remaining: $562,500
- Financed amount: 80%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No