$52,113
Annual Revenue
BNBCalc predicts this property will get $238 per night with 72% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 86% of comparables
Top 38% 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.
$64,155
Avg annual revenue
72%
Avg occupancy rate
$238
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$60k
$85k
$115k
Sign up to see the data on 40 all comparables
$7,151
Profit
Revenue
$52,113
Operating Expenses
$20,455
Operating Income
$31,658
Mortgage & Taxes
$24,507
Profit (Cash Flow)
$7,151
$91,809
Cash Investment
Down Payment
$72,660
Renos & Furnishing
$8,250
Closing Costs
$10,899
Total
$91,809
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.78%
Cap Rate
8.71%
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
$17,243
Deductible property tax
$3,597
Your total deduction
-$616
Your adjusted annual income
$150,000 - -$616 = $150,616
Taxes on $150,616 (30%)
$45,185
Your old tax bill
$45,000
Your new tax bill
$45,185
Estimated tax savings
-$185
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:
5,663 sqft
Year built:
1922
Size:
2,117 sqft
Type:
SFR
Parking:
-
Heating:
FORCED AIR
Sold Comparables
Property Details
- MLS Status: property-details-mls-status-active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 5,663 sqft
- Building area: 2,117 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square feet: -
Lot Info
- Zoning: R1A
- Land Use: Residential
- Parcel Number: 17-028-24-12-0158
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $398,000
- County Est. Land Value: $333,000
- Assessed Land Value: $333,000
- County Est. Structure Value: $65,000
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| Invalid Date | $0 | 0% | Jocelyn A Okubo |
| Invalid Date | $324,000 | 70% | Jocelyn A Okubo |
| Invalid Date | $195,000 | 95% | Paul C Nagy |
Ownership
- Name: Jocelyn A Okubo
- Owner Occupied: Yes
- Owner Mailing Address: 4725 Washburn Ave S, Minneapolis, Mn 55410
- Years Owned: 260
- Home Equity: $269,200
- Mortgage Balance Remaining: $228,000
- Financed amount: 95%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No