$63,633
Annual Revenue
BNBCalc predicts this property will get $236 per night with 60% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 44% of comparables
Top 23% 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.
$54,441
Avg annual revenue
60%
Avg occupancy rate
$236
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$60k
$100k
$145k
Sign up to see the data on 40 all comparables
$30,240
Profit
Revenue
$63,633
Operating Expenses
$21,952
Operating Income
$41,681
Mortgage & Taxes
$11,441
Profit (Cash Flow)
$30,240
$47,258
Cash Investment
Down Payment
$33,920
Renos & Furnishing
$8,250
Closing Costs
$5,088
Total
$47,258
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
63.98%
Cap Rate
24.57%
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
$8,049
Deductible property tax
$1,679
Your total deduction
-$12,299
Your adjusted annual income
$150,000 - -$12,299 = $162,299
Taxes on $162,299 (30%)
$48,690
Your old tax bill
$45,000
Your new tax bill
$48,690
Estimated tax savings
-$3,690
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:
1,281 sqft
Year built:
1991
Size:
1,047 sqft
Type:
CONDO
Parking:
-
Heating:
NONE
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Condominium
- Stories: 0
- Lot size: 1,281 sqft
- Building area: 1,047 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 5889 2010
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $222,370
- County Est. Land Value: $66,710
- Assessed Land Value: $66,710
- County Est. Structure Value: $155,660
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 12/29/20 | $150,000 | 75% | Henry Hipps |
| 11/12/12 | $62,500 | 0% | Independent Holdings Corp |
| 05/26/06 | $0 | 0% | Tanya L Marble |
| 01/19/05 | $0 | 0% | Tanya L Marble, Shaun Marble |
Ownership
- Name: Henry Hipps
- Owner Occupied: Yes
- Owner Mailing Address: 1380 Monroe St Nw # 306, Washington, Dc 20010
- Years Owned: 44
- Home Equity: $70,400
- Mortgage Balance Remaining: $112,500
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Turner Elementary School with 4/10 star rating
- Middle School: Johnson Middle School with 2/10 star rating
- High School: Ballou High School with 2/10 star rating