$85,438
Annual Revenue
BNBCalc predicts this property will get $333 per night with 74% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.
Top 61% of comparables
Top 41% 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.
$93,439
Avg annual revenue
74%
Avg occupancy rate
$333
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$115k
$195k
$280k
Sign up to see the data on 40 all comparables
-$6,867
Profit
Revenue
$85,438
Operating Expenses
$24,787
Operating Income
$60,651
Mortgage & Taxes
$67,518
Profit (Cash Flow)
-$6,867
$68,475
Cash Investment
Down Payment
$34,200
Renos & Furnishing
$8,625
Closing Costs
$25,650
Total
$68,475
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
8%
Revenue Appreciation
2%
Cash on Cash Return
-7.53%
Cap Rate
7.09%
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
$48,695
Deductible property tax
$8,465
Your total deduction
$91,034
Your adjusted annual income
$150,000 - $91,034 = $58,966
Taxes on $58,966 (30%)
$17,690
Your old tax bill
$45,000
Your new tax bill
$17,690
Estimated tax savings
$27,310
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:
3,005 sqft
Year built:
1983
Size:
1,642 sqft
Type:
SFR
Parking:
-
Heating:
Baseboard
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 3,005 sqft
- Building area: 1,642 sqft
- Garage: No
- Heating: Baseboard
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: SOME M:103 B:H L:2-A
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $612,600
- County Est. Land Value: -
- Assessed Land Value: $375,700
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 12/05/23 | $475,000 | 75% | Norberto Alvarez |
| 03/25/22 | $0 | 0% | Maria R Flannery |
| Invalid Date | $86,000 | 101% | Diana Mederios, Isabel Mercauto |
Ownership
- Name: Norberto Alvarez
- Owner Occupied: Yes
- Owner Mailing Address: 34 Lincoln Ave, Somerville, MA 02145
- Years Owned: 10
- Home Equity: $129,750
- Mortgage Balance Remaining: $356,250
- Financed amount: 101%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Middle School: Next Wave Junior High School0
- High School: Full Circle High School with 1/10 star rating