$43,391
Annual Revenue
BNBCalc predicts this property will get $178 per night with 61% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 53% of comparables
Top 23% 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.
$41,689
Avg annual revenue
61%
Avg occupancy rate
$178
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$65k
$90k
Sign up to see the data on 40 all comparables
$4,427
Profit
Revenue
$43,391
Operating Expenses
$19,321
Operating Income
$24,070
Mortgage & Taxes
$19,643
Profit (Cash Flow)
$4,427
$75,726
Cash Investment
Down Payment
$58,240
Renos & Furnishing
$8,750
Closing Costs
$8,736
Total
$75,726
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.84%
Cap Rate
8.26%
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
$13,821
Deductible property tax
$2,883
Your total deduction
$32,441
Your adjusted annual income
$150,000 - $32,441 = $117,559
Taxes on $117,559 (30%)
$35,268
Your old tax bill
$45,000
Your new tax bill
$35,268
Estimated tax savings
$9,732
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:
12,632 sqft
Year built:
1987
Size:
2,068 sqft
Type:
SFR
Parking:
-
Heating:
YES
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 12,632 sqft
- Building area: 2,068 sqft
- Garage: No
- Heating: Yes
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RES_LOW_DENSITY
- Land Use: Residential
- Parcel Number: 166696
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $171,689
- County Est. Land Value: $25,700
- Assessed Land Value: $25,700
- County Est. Structure Value: $145,989
Market Estimate: -
Sale history
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
07/13/04 | $124,000 | 100% | Gunn,Nelson D |
Ownership
- Name:
- Owner Occupied: Yes
- Owner Mailing Address: 55 S Engels Cir, Durham, Nc 27703
- Years Owned: 241
- Home Equity: $147,500
- Mortgage Balance Remaining: $201,000
- Financed amount: 100%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Oak Grove Elementary with 3/10 star rating
- Middle School: Neal Middle with 4/10 star rating
- High School: Southern School of Energy and Sustainability with 2/10 star rating