$33,288
Annual Revenue
BNBCalc predicts this property will get $118 per night with 68% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 91% of comparables
Top 1% 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.
$30,841
Avg annual revenue
68%
Avg occupancy rate
$118
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$35k
$60k
$85k
Sign up to see the data on 40 all comparables
$7,220
Profit
Revenue
$33,288
Operating Expenses
$18,007
Operating Income
$15,281
Mortgage & Taxes
$8,061
Profit (Cash Flow)
$7,220
$33,985
Cash Investment
Down Payment
$23,900
Renos & Furnishing
$6,500
Closing Costs
$3,585
Total
$33,985
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
21.24%
Cap Rate
12.78%
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
$5,672
Deductible property tax
$1,183
Your total deduction
$5,516
Your adjusted annual income
$150,000 - $5,516 = $144,484
Taxes on $144,484 (30%)
$43,345
Your old tax bill
$45,000
Your new tax bill
$43,345
Estimated tax savings
$1,655
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:
311,193 sqft
Year built:
1985
Size:
791 sqft
Type:
CONDO
Parking:
-
Heating:
FORCED AIR
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Condominium
- Stories: 1
- Lot size: 311,193 sqft
- Building area: 791 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R12MFCD
- Land Use: Residential
- Parcel Number: 09920557
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $90,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: $90,000
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 10/12/20 | $40,000 | 0% | Mike Kio Prop Solutions Llc |
| Invalid Date | $38,500 | 88% | Dwayne E Deese, Sheila S Deese |
| Invalid Date | $38,500 | 94% | Deborah L Smith |
| Invalid Date | $38,500 | 0% | Jerry W Thomas |
| Invalid Date | $38,500 | 94% | Jerry W Thomas |
Ownership
- Name: Mike Kio Prop Solutions Llc
- Owner Occupied: No
- Owner Mailing Address: 4003 Nottaway Place Dr, Matthews, Nc 28105
- Years Owned: 46
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 94%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- High School: Garinger High School with 2/10 star rating