$72,077
Annual Revenue
BNBCalc predicts this property will get $233 per night with 58% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 28% of comparables
Top 18% 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.
$52,313
Avg annual revenue
58%
Avg occupancy rate
$233
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$50k
$85k
$120k
Sign up to see the data on 40 all comparables
$28,689
Profit
Revenue
$72,077
Operating Expenses
$23,050
Operating Income
$49,027
Mortgage & Taxes
$20,338
Profit (Cash Flow)
$28,689
$80,095
Cash Investment
Down Payment
$60,300
Renos & Furnishing
$10,750
Closing Costs
$9,045
Total
$80,095
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
35.81%
Cap Rate
16.26%
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
$14,310
Deductible property tax
$2,985
Your total deduction
$14,888
Your adjusted annual income
$150,000 - $14,888 = $135,112
Taxes on $135,112 (30%)
$40,533
Your old tax bill
$45,000
Your new tax bill
$40,533
Estimated tax savings
$4,467
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:
7,000 sqft
Year built:
1892
Size:
3,944 sqft
Type:
SFR
Parking:
-
Heating:
CENTRAL
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 7,000 sqft
- Building area: 3,944 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: B
- Land Use: Residential
- Parcel Number: 301600-01250
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $31,860
- County Est. Land Value: $7,500
- Assessed Land Value: $1,430
- County Est. Structure Value: $160,175
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/24/20 | $235,000 | 90% | Tyrone Swinton, Teressa Swinton |
Ownership
- Name: Tyrone Swinton
- Owner Occupied: Yes
- Owner Mailing Address: 7016 Michigan Ave, Saint Louis, Mo 63111
- Years Owned: 49
- Home Equity: $140,400
- Mortgage Balance Remaining: $211,500
- Financed amount: 90%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No