5231 Little Marrowbone Rd Ashland City, Tennessee, 37015-9451
3 bed • 1 bath • 9 guests
Est. $880/mo

This property is for sale!
Contact
test at Test
$41,148
Annual Revenue
BNBCalc predicts this property will get $317 per night with 57% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 83% of comparables
Top 53% 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.
$68,860
Avg annual revenue
57%
Avg occupancy rate
$317
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$75k
$125k
$175k
Sign up to see the data on 40 all comparables
$9,748
Profit
Revenue
$41,148
Operating Expenses
$19,029
Operating Income
$22,119
Mortgage & Taxes
$12,372
Profit (Cash Flow)
$9,748
$50,432
Cash Investment
Down Payment
$36,680
Renos & Furnishing
$8,250
Closing Costs
$5,502
Total
$50,432
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.32%
Cap Rate
12.06%
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
$8,704
Deductible property tax
$1,816
Your total deduction
$3,840
Your adjusted annual income
$150,000 - $3,840 = $146,160
Taxes on $146,160 (30%)
$43,848
Your old tax bill
$45,000
Your new tax bill
$43,848
Estimated tax savings
$1,152
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:
122,839 sqft
Year built:
1962
Size:
1,824 sqft
Type:
SFR
Parking:
2
Heating:
CENTRAL
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 122,839 sqft
- Building area: 1,824 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 0
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: AR2A
- Land Use: Residential
- Parcel Number: 045-00-0-020-00
- Flood Zone: Yes, Zone FLOODWAY
Tax Info
- Year Assessed: 2023
- Assessed Value: $36,725
- County Est. Land Value: $73,600
- Assessed Land Value: $18,400
- County Est. Structure Value: $73,300
Market Estimate: -
Sale history
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
06/20/18 | $0 | 0% | Josephine M Conley |
Ownership
- Name: Josephine M Conley
- Owner Occupied: Yes
- Owner Mailing Address: 5231 Little Marrowbone Rd, Ashland City, Tn 37015
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No