$32,324
Annual Revenue
BNBCalc predicts this property will get $144 per night with 66% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 71% of comparables
Top 33% 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.
$36,668
Avg annual revenue
66%
Avg occupancy rate
$144
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$35k
$60k
$90k
Sign up to see the data on 40 all comparables
-$1,856
Profit
Revenue
$32,324
Operating Expenses
$17,882
Operating Income
$14,442
Mortgage & Taxes
$16,298
Profit (Cash Flow)
-$1,856
$61,818
Cash Investment
Down Payment
$48,320
Renos & Furnishing
$6,250
Closing Costs
$7,248
Total
$61,818
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3%
Cap Rate
5.97%
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
$11,467
Deductible property tax
$2,392
Your total deduction
$22,885
Your adjusted annual income
$150,000 - $22,885 = $127,115
Taxes on $127,115 (30%)
$38,134
Your old tax bill
$45,000
Your new tax bill
$38,134
Estimated tax savings
$6,866
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:
4,237 sqft
Year built:
1985
Size:
800 sqft
Type:
SFR
Parking:
1
Heating:
FORCED AIR
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 4,237 sqft
- Building area: 800 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R2A TWO FAMILY
- Land Use: Residential
- Parcel Number: 007-126-92-000
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $200,900
- County Est. Land Value: $80,100
- Assessed Land Value: $80,100
- County Est. Structure Value: $120,800
Market Estimate: -
Sale history
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
07/21/20 | $0 | 0% | Beau D Blankenship |
04/20/18 | $0 | 0% | Retah C Hicks |
Invalid Date | $0 | 0% | Retah C Hicks |
Ownership
- Name: Beau D Blankenship
- Owner Occupied: Yes
- Owner Mailing Address: 7813 Regal Mountain Cir, Anchorage, Ak 99504
- Years Owned: 49
- Home Equity: $30,535
- Mortgage Balance Remaining: $208,065
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No