$51,660
Annual Revenue
BNBCalc predicts this property will get $206 per night with 57% occupancy, putting it in the top 54% revenue percentile compared to similar properties nearby.
Top 56% of comparables
Top 11% 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.
$38,471
Avg annual revenue
57%
Avg occupancy rate
$206
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$40k
$70k
$100k
Sign up to see the data on 40 all comparables
$7,351
Profit
Revenue
$51,660
Operating Expenses
$20,396
Operating Income
$31,264
Mortgage & Taxes
$23,913
Profit (Cash Flow)
$7,351
$90,535
Cash Investment
Down Payment
$70,900
Renos & Furnishing
$9,000
Closing Costs
$10,635
Total
$90,535
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.11%
Cap Rate
8.81%
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
$16,825
Deductible property tax
$3,510
Your total deduction
$37,856
Your adjusted annual income
$150,000 - $37,856 = $112,144
Taxes on $112,144 (30%)
$33,643
Your old tax bill
$45,000
Your new tax bill
$33,643
Estimated tax savings
$11,357
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:
9,352 sqft
Year built:
1994
Size:
2,396 sqft
Type:
SFR
Parking:
1
Heating:
CENTRAL
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 9,352 sqft
- Building area: 2,396 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 0
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R4-RESIDENTIAL SINGLE FAM
- Land Use: Residential
- Parcel Number: 24266800580000
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $248,680
- County Est. Land Value: $33,840
- Assessed Land Value: $33,840
- County Est. Structure Value: $214,840
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 09/11/18 | $0 | 0% | Tucker Family Trust |
| 09/11/18 | $0 | 0% | Patriciae W Tucker |
Ownership
- Name: Tucker Family Trust
- Owner Occupied: No
- Owner Mailing Address: 4121 Browns Ln Unit B16, Louisville, Ky 40220
- Years Owned: 0
- Home Equity: $190,300
- Mortgage Balance Remaining: $155,000
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No