$62,018
Annual Revenue
BNBCalc predicts this property will get $186 per night with 73% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 83% 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.
$52,373
Avg annual revenue
73%
Avg occupancy rate
$186
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$60k
$95k
$135k
Sign up to see the data on 40 all comparables
$5,192
Profit
Revenue
$62,018
Operating Expenses
$21,742
Operating Income
$40,276
Mortgage & Taxes
$35,084
Profit (Cash Flow)
$5,192
$128,248
Cash Investment
Down Payment
$104,020
Renos & Furnishing
$8,625
Closing Costs
$15,603
Total
$128,248
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.04%
Cap Rate
7.74%
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
$24,684
Deductible property tax
$5,149
Your total deduction
$55,635
Your adjusted annual income
$150,000 - $55,635 = $94,365
Taxes on $94,365 (30%)
$28,310
Your old tax bill
$45,000
Your new tax bill
$28,310
Estimated tax savings
$16,690
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:
4,957 sqft
Year built:
1996
Size:
1,725 sqft
Type:
SFR
Parking:
2
Heating:
YES
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 4,957 sqft
- Building area: 1,725 sqft
- Garage: No
- Heating: Yes
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: PAD
- Land Use: Residential
- Parcel Number: 308-10-725
- Flood Zone: Yes, Zone 0.2
Tax Info
- Year Assessed: 2023
- Assessed Value: $43,900
- County Est. Land Value: $87,800
- Assessed Land Value: -
- County Est. Structure Value: $351,200
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 10/13/23 | $0 | 0% | Mary E Quihuiz, M E Quihuiz Family Trust |
| Invalid Date | $123,893 | 83% | Henry Mr. Quihuiz, Esther Quihuiz |
| Invalid Date | $51,900 | 0% | U S Home Corp |
| Invalid Date | $453,531 | 0% | Schirmer Management & Developmen |
Ownership
- Name: Mary E Quihuiz
- Owner Occupied: No
- Owner Mailing Address: 4562 W Toledo St, Chandler, Az 85226
- Years Owned: 341
- Home Equity: $145,450
- Mortgage Balance Remaining: $152,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: Yes
- Foreclosure: No
Schools
- Elementary School: Kyrene De Las Brisas School with 7/10 star rating
- Middle School: Kyrene Aprende Middle School with 6/10 star rating
- High School: Corona Del Sol High School with 7/10 star rating