$33,095
Annual Revenue
BNBCalc predicts this property will get $142 per night with 60% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 96% of comparables
Top 3% 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.
$32,639
Avg annual revenue
60%
Avg occupancy rate
$142
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$35k
$50k
$65k
Sign up to see the data on 40 all comparables
-$1,097
Profit
Revenue
$33,095
Operating Expenses
$17,982
Operating Income
$15,112
Mortgage & Taxes
$16,210
Profit (Cash Flow)
-$1,097
$63,769
Cash Investment
Down Payment
$48,060
Renos & Furnishing
$8,500
Closing Costs
$7,209
Total
$63,769
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.72%
Cap Rate
6.28%
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
$11,405
Deductible property tax
$2,379
Your total deduction
$30,199
Your adjusted annual income
$150,000 - $30,199 = $119,801
Taxes on $119,801 (30%)
$35,940
Your old tax bill
$45,000
Your new tax bill
$35,940
Estimated tax savings
$9,060
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:
8,189 sqft
Year built:
1955
Size:
1,840 sqft
Type:
SFR
Parking:
-
Heating:
CENTRAL
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 8,189 sqft
- Building area: 1,840 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RS3
- Land Use: Residential
- Parcel Number: 25675-93-15-18520
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $12,214
- County Est. Land Value: $28,015
- Assessed Land Value: $2,287
- County Est. Structure Value: $121,585
Market Estimate: -
Sale history
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
05/13/24 | $155,000 | 100% | Landeros Properties Llc |
05/16/13 | $0 | 0% | Victoria J Karn |
Invalid Date | $86,000 | 95% | Victoria J Karn |
Invalid Date | $78,000 | 95% | Mirko P Glavanovic |
Ownership
- Name: Landeros Properties Llc
- Owner Occupied: No
- Owner Mailing Address: 6726 S 93rd East Ave, Tulsa, Ok 74133
- Years Owned: 3
- Home Equity: -
- Mortgage Balance Remaining: $271,152
- Financed amount: 95%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No