$36,612
Annual Revenue
BNBCalc predicts this property will get $186 per night with 65% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 68% of comparables
Top 48% 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.
$46,067
Avg annual revenue
65%
Avg occupancy rate
$186
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$70k
$100k
Sign up to see the data on 40 all comparables
$4,620
Profit
Revenue
$36,612
Operating Expenses
$18,440
Operating Income
$18,172
Mortgage & Taxes
$13,552
Profit (Cash Flow)
$4,620
$54,707
Cash Investment
Down Payment
$40,180
Renos & Furnishing
$8,500
Closing Costs
$6,027
Total
$54,707
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.44%
Cap Rate
9.04%
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
$9,535
Deductible property tax
$1,989
Your total deduction
$16,455
Your adjusted annual income
$150,000 - $16,455 = $133,545
Taxes on $133,545 (30%)
$40,063
Your old tax bill
$45,000
Your new tax bill
$40,063
Estimated tax savings
$4,937
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:
435 sqft
Year built:
1972
Size:
1,232 sqft
Type:
CONDO
Parking:
-
Heating:
CENTRAL
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Condominium
- Stories: 1
- Lot size: 435 sqft
- Building area: 1,232 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-6
- Land Use: Residential
- Parcel Number: 1716.09-05-5861 0129704
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $204,065
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: $204,065
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 04/01/22 | $215,000 | 0% | Ruochen Wu, Thi Le Vu |
| 10/24/20 | $130,000 | 80% | Ashley Romeo, Christopher J Romeo |
| 12/12/18 | $95,000 | 0% | Marcy H Moore, Lee F Moore |
| 07/31/08 | $71,000 | 98% | John J Santoro |
| 03/27/06 | $43,373 | 103% | Becton Properties Llc |
Ownership
- Name: Ruochen Wu
- Owner Occupied: No
- Owner Mailing Address: 104 Woodsbrook Pl Sw, Madison, Al 35756
- Years Owned: 28
- Home Equity: $65,700
- Mortgage Balance Remaining: $104,000
- Financed amount: 103%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Douglas Elementary with 2/10 star rating
- Middle School: Carroll Middle with 2/10 star rating
- High School: Sanderson High with 4/10 star rating