$36,641
Annual Revenue
BNBCalc predicts this property will get $175 per night with 65% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.
Top 63% of comparables
Top 31% 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.
$43,878
Avg annual revenue
65%
Avg occupancy rate
$175
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$55k
$90k
$135k
Sign up to see the data on 40 all comparables
$8,484
Profit
Revenue
$36,641
Operating Expenses
$18,443
Operating Income
$18,198
Mortgage & Taxes
$9,714
Profit (Cash Flow)
$8,484
$41,370
Cash Investment
Down Payment
$28,800
Renos & Furnishing
$8,250
Closing Costs
$4,320
Total
$41,370
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
20.5%
Cap Rate
12.63%
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
$6,834
Deductible property tax
$1,426
Your total deduction
$7,145
Your adjusted annual income
$150,000 - $7,145 = $142,855
Taxes on $142,855 (30%)
$42,857
Your old tax bill
$45,000
Your new tax bill
$42,857
Estimated tax savings
$2,143
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:
7,318 sqft
Year built:
1955
Size:
960 sqft
Type:
SFR
Parking:
-
Heating:
NONE
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 7,318 sqft
- Building area: 960 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: 1-017-060-104-192-3-16-16
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $35,255
- County Est. Land Value: $30,377
- Assessed Land Value: $10,125
- County Est. Structure Value: $75,398
Market Estimate: -
Ownership
- Name: Michael A Martinez
- Owner Occupied: Yes
- Owner Mailing Address: 3413 Morningside Dr Ne, Albuquerque, Nm 87110
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: N/A
- Inherited: N/A
- Foreclosure: No