BNBCalc.com Investment Analysis Report of 394 Manti Pl

3 bed • 2 bath • 6 guests • $258,600

BNB

Calc

Return Metrics

21.87% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

21.87%

Cap Rate

12.49%

Return on Investment

37.02%

Annual Revenue

$52,858

AirDNA projects $268/night at 54% occupancy ($52,858). Airbtics projects $229/night at 61% occupancy ($51,020). Airbtics predicts this property will perform in the 45% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$32,239$53,189$81,245$105,904
Occupancy49%64%76%83%
Nightly Rate$165$211$275$329

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Beachy themed with free hot tub & outdoor firepit
$52,407
$234
58%
33105$175❌✅✅N / Y⭐️ 4.8 (102)Profile

B

31 Day+ Henderson 3 Bed 3 Bath with private garage
$37,848
$244
42%
33630$240✅✅❌N / Y⭐️ 4.9 (103)Profile

C

Absolute Perfection! Pool! DluxSpa! Putting Green!
$105,540
$324
89%
3382$0✅✅✅N / Y⭐️ 5 (24)Profile

D

Beautiful 2 story 3 bedroom home
$27,613
$126
57%
3362$120❌❌❌N / Y⭐️ 4.8 (72)Profile

E

Stunning 3 Bedroom Home - BBQ w/ Outdoor Oasis!
$92,582
$289
83%
33103$250✅❌✅N / Y⭐️ 5 (45)Profile

Operating Expenses

Monthly Expenses

$1,713

Annual Expenses

$20,552

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,140

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$440

Management & Platform Fees

$132

Platform Fee (i.e. Airbnb)

$132

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,453

Annual Mortgage & Tax

$17,436

Downpayment

Purchase Price

$258,600

Percent Down

20%

Total Downpayment

$51,720

Total Loan Amount

$206,880

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,240

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$213

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

2,581 sqft

Year built:

1995

Size:

1,149 sqft

Type:

CONDO

Parking:

-

Heating:

FORCED AIR

Sold Comparables

AddressBedsBathsSquare FeetLot SizeYear BuiltLast SaleDays on Market
395 Manti Pl221,1492,5811995$285,0000
1533 Frisco Peak Dr221,1493,3061993$280,0000
342 Sunward Dr221,1492,6681996$275,0000
1575 W Warm Springs Rd Unit 723221,1623,1921990$258,00027
1575 W Warm Springs Rd Unit 711221,1623,1921990$268,00046
1575 W Warm Springs Rd Unit 1612221,1623,1921992$220,0000
1575 W Warm Springs Rd Unit 3414221,1623,1921991$260,00031
1545 Jenny Linn Dr221,1492,6681996$275,0000
1575 W Warm Springs Rd Unit 1124221,1623,1921992$299,90026
1575 W Warm Springs Rd Unit 1122221,1623,1921992$255,00018

Property Details

  • MLS Status: N/A
  • Property Use: Condominium
  • Stories: 1
  • Lot size:2,581 sqft
  • Building area: 1,149 sqft
  • Garage: -
  • Heating: Forced air
  • Pool: No
  • Fireplaces: 1
  • Basement: No basement

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 178-09-515-022
  • Flood Zone: Yes, Zone 0.2

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $51,793
  • County Est. Land Value: $62,000
  • Assessed Land Value: $21,700
  • County Est. Structure Value: $85,980

  • Market Estimate: -

Sale history

DateSale Price% FinancedBuyer
Invalid Date$00%A & C Property Devs Llc
Invalid Date$202,50074%Robert W Lund, Francesca M Lund
Invalid Date$92,50080%Llelia S Buffone, Leo T Buffone
Invalid Date$91,00096%Buffone,Leo B
Invalid Date$00%Steve Buffone

Ownership

  • Name: A & C Property Devs Llc
  • Owner Occupied: No
  • Owner Mailing Address: 4107 W Seminole Dr, Rogers, Ar 72758
  • Years Owned: 221
  • Home Equity: $169,900
  • Mortgage Balance Remaining: $74,000
  • Financed amount: -
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Schools

  • Elementary School: Selma F Bartlett Elementary School with 8 star rating
  • Middle School: Barbara And Hank Greenspun Junior High School with 6 star rating
  • High School: Green Valley High School with 6 star rating

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$12,273

Deductible property tax

$2,560

Est. Depreciation Value

$104,124

Profit on this property

$32,307

Your total deduction

$86,651

So, your new taxable income is your previous income minus your total deduction ($150,000 - $86,651)

$63,349

Your old tax bill

$45,000

Your new tax bill

$19,005

Estimated tax savings

$25,995

property-location

394 Manti Pl Henderson, Nevada, 89014-7553

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,240/mo

Agent

Inquire about this property

Contact Test

Agent at BNB

$258,600

Zestimate

$52,858

Annual Revenue

BNBCalc predicts this property will get $229 per night with 61% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

21.87%

Cap Rate

12.49%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$12,273

Deductible property tax

$2,560

Your total deduction

$15,649

Your adjusted annual income

$150,000 - $15,649 = $134,351

Taxes on $134,351 (30%)

$40,305

Your old tax bill

$45,000

Your new tax bill

$40,305

Estimated tax savings

$4,695

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com