$32,163
Annual Revenue
BNBCalc predicts this property will get $146 per night with 62% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 21% of comparables
Top 61% 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.
$33,560
Avg annual revenue
62%
Avg occupancy rate
$146
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$35k
$50k
$70k
Sign up to see the data on 40 all comparables
$96
Profit
Revenue
$32,163
Operating Expenses
$17,861
Operating Income
$14,302
Mortgage & Taxes
$14,206
Profit (Cash Flow)
$96
$56,938
Cash Investment
Down Payment
$42,120
Renos & Furnishing
$8,500
Closing Costs
$6,318
Total
$56,938
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.16%
Cap Rate
6.79%
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
$9,995
Deductible property tax
$2,085
Your total deduction
$26,539
Your adjusted annual income
$150,000 - $26,539 = $123,461
Taxes on $123,461 (30%)
$37,038
Your old tax bill
$45,000
Your new tax bill
$37,038
Estimated tax savings
$7,962
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:
13,900 sqft
Year built:
1965
Size:
1,548 sqft
Type:
SFR
Parking:
2
Heating:
CENTRAL
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 13,900 sqft
- Building area: 1,548 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 02-08-22-402-009.000-072
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $192,900
- County Est. Land Value: $30,600
- Assessed Land Value: $30,600
- County Est. Structure Value: $162,300
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 03/28/14 | $110,000 | 98% | Wyatt M Gibson |
| 07/29/09 | $110,000 | 95% | Kenneth D Short, Karen S Short |
Ownership
- Name: Wyatt M Gibson
- Owner Occupied: Yes
- Owner Mailing Address: 7311 Shady Ln, Fort Wayne, In 46835
- Years Owned: 124
- Home Equity: $130,293
- Mortgage Balance Remaining: $108,007
- Financed amount: 95%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No