$26,856
Annual Revenue
BNBCalc predicts this property will get $207 per night with 51% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.
Top 66% of comparables
Top 44% 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.
$34,377
Avg annual revenue
51%
Avg occupancy rate
$207
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$40k
$75k
$105k
Sign up to see the data on 40 all comparables
-$46,884
Profit
Revenue
$26,856
Operating Expenses
$17,171
Operating Income
$9,685
Mortgage & Taxes
$56,569
Profit (Cash Flow)
-$46,884
$199,378
Cash Investment
Down Payment
$167,720
Renos & Furnishing
$6,500
Closing Costs
$25,158
Total
$199,378
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-23.51%
Cap Rate
1.15%
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
$39,801
Deductible property tax
$8,302
Your total deduction
$130,860
Your adjusted annual income
$150,000 - $130,860 = $19,140
Taxes on $19,140 (30%)
$5,742
Your old tax bill
$45,000
Your new tax bill
$5,742
Estimated tax savings
$39,258
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:
871 sqft
Year built:
2005
Size:
1,353 sqft
Type:
CONDO
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Condominium Unit (Residential)
- Stories: 2
- Lot size: 871 sqft
- Building area: 1,353 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 41-01-81-000-003-0
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $224,648
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: $224,648
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 10/13/23 | $410,000 | 95% | Evan Mannes |
| 05/04/23 | $252,000 | 101% | Ivan Walker |
| 04/27/22 | $336,000 | 100% | I Wale Enterprises Llc |
| 07/31/14 | $194,000 | 80% | Journey 423 Llc |
| 07/26/07 | $250,000 | 80% | Victoria Voss Stapleton |
| 12/17/04 | $206,400 | 99% | William Gregory Thatcher |
Ownership
- Name: Evan Mannes
- Owner Occupied: Yes
- Owner Mailing Address: 423 All Saints St Apt 3, Tallahassee, FL 32301
- Years Owned: 12
- Home Equity: $27,500
- Mortgage Balance Remaining: $389,500
- Financed amount: 99%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No