$40,725
Annual Revenue
BNBCalc predicts this property will get $174 per night with 65% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 81% of comparables
Top 16% 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.
$44,261
Avg annual revenue
65%
Avg occupancy rate
$174
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$50k
$90k
$130k
Sign up to see the data on 40 all comparables
$9,271
Profit
Revenue
$40,725
Operating Expenses
$18,974
Operating Income
$21,750
Mortgage & Taxes
$12,480
Profit (Cash Flow)
$9,271
$51,050
Cash Investment
Down Payment
$37,000
Renos & Furnishing
$8,500
Closing Costs
$5,550
Total
$51,050
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.16%
Cap Rate
11.75%
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
$8,780
Deductible property tax
$1,831
Your total deduction
$8,499
Your adjusted annual income
$150,000 - $8,499 = $141,501
Taxes on $141,501 (30%)
$42,450
Your old tax bill
$45,000
Your new tax bill
$42,450
Estimated tax savings
$2,550
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:
10,880 sqft
Year built:
1960
Size:
1,950 sqft
Type:
SFR
Parking:
1
Heating:
CENTRAL
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 10,880 sqft
- Building area: 1,950 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RSC-6
- Land Use: Residential
- Parcel Number: U2329191OG000012000160
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $53,404
- County Est. Land Value: $73,114
- Assessed Land Value: -
- County Est. Structure Value: $131,403
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 01/12/17 | $0 | 0% | Andre R Wyatt, Patricia A Wyatt |
Ownership
- Name: Andre R Wyatt
- Owner Occupied: Yes
- Owner Mailing Address: 712 Lime Tree Rd, Tampa, Fl 33619
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Clair-Mel Elementary School with 3/10 star rating
- Middle School: Dowdell Middle Magnet School with 2/10 star rating
- High School: Bloomingdale High School with 5/10 star rating