$41,733
Annual Revenue
BNBCalc predicts this property will get $224 per night with 61% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 54% of comparables
Top 54% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$52,377
Avg annual revenue
61%
Avg occupancy rate
$224
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$55k
$85k
$120k
Sign up to see the data on 15 all comparables
$3,909
Profit
Revenue
$41,733
Operating Expenses
$19,105
Operating Income
$22,628
Mortgage & Taxes
$18,719
Profit (Cash Flow)
$3,909
$22,605
Cash Investment
Down Payment
$14,105
Renos & Furnishing
$8,500
Total
$22,605
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.75%
Cap Rate
8.02%
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
$10,526
Deductible property tax
$2,793
Your total deduction
$23,099
Your adjusted annual income
$150,000 - $23,099 = $126,901
Taxes on $126,901 (30%)
$38,070
Your old tax bill
$45,000
Your new tax bill
$38,070
Estimated tax savings
$6,930
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:
-
Year built:
2005
Size:
1,635 sqft
Type:
CONDO
Parking:
1
Heating:
FORCED AIR
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Condominium
- Stories: 2
- Lot size: -
- Building area: 1,635 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 161-03-422-002
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $55,907
- County Est. Land Value: $47,000
- Assessed Land Value: $16,450
- County Est. Structure Value: $112,734
Market Estimate: $299,416
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| Invalid Date | $0 | 0% | Donald W Parr |
| 11/01/05 | $180,030 | 80% | Donald W Parr |
Ownership
- Name: Donald W Parr
- Owner Occupied: No
- Owner Mailing Address: 6578 Begonia Bay Ave, Las Vegas, Nv 89142
- Years Owned: 224
- Home Equity: $67,700
- Mortgage Balance Remaining: $131,300
- Financed amount: 80%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Dan Goldfarb Elementary School with 6/10 star rating
- Middle School: Kathleen & Tim Harney Middle School with 4/10 star rating
- High School: Las Vegas High School with 4/10 star rating