$58,381
Annual Revenue
BNBCalc predicts this property will get $296 per night with 54% occupancy, putting it in the top 37% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
$0
Profit
Revenue
$58,381
Operating Expenses
$21,269
Operating Income
$37,111
Mortgage & Taxes
$2,970
Profit (Cash Flow)
$0
$321,749
Cash Investment
Down Payment
$299,999
Renos & Furnishing
$12,750
Closing Costs
$9,000
Total
$321,749
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0%
Cap Rate
12.37%
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
$0
Deductible property tax
$2,970
Your total deduction
$5,046
Your adjusted annual income
$150,000 - $5,046 = $144,954
Taxes on $144,954 (30%)
$43,486
Your old tax bill
$45,000
Your new tax bill
$43,486
Estimated tax savings
$1,514
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:
8,315 sqft
Year built:
1996
Size:
2,605 sqft
Type:
SFR
Parking:
2
Heating:
YES
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 8,315 sqft
- Building area: 2,605 sqft
- Garage: No
- Heating: Yes
- Pool: Yes
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-6
- Land Use: Residential
- Parcel Number: 149-27-578
- Flood Zone: Yes, Zone 0.2
Tax Info
- Year Assessed: 2023
- Assessed Value: $43,580
- County Est. Land Value: $87,100
- Assessed Land Value: -
- County Est. Structure Value: $348,700
Market Estimate: $447,934
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 07/26/19 | $299,900 | 98% | Laura Flanders |
| 08/01/19 | $299,900 | 0% | Laura Flanders |
| 05/10/16 | $249,950 | 98% | Alyssia Moreno, Cristal Caballero |
| Invalid Date | $185,803 | 79% | Fessler,Lindsey J & I-Ping L |
Ownership
- Name: Laura Flanders
- Owner Occupied: Yes
- Owner Mailing Address: 4029 W Bloomfield Rd, Phoenix, Az 85029
- Years Owned: 55
- Home Equity: $186,890
- Mortgage Balance Remaining: $296,910
- Financed amount: 79%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No