BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 7813 Regal Mountain Cir

2 bed β€’ 1 bath β€’ 6 guests β€’ $241,600

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$32,324

Profit (Cash Flow)

-$1,856

Cap Rate

6.0%

Annual Revenue

$32,324

AirDNA projects $150/night at 59% occupancy ($32,324). Airbtics projects $144/night at 66% occupancy ($34,712). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 59% occupancy rate, $150 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue$21,435$34,579$48,600$76,718
Occupancy52%67%79%91%
Nightly Rate$108$136$162$221

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Caribou Flat, 2 Bath, Theater, Bar, Gazebo/Firepit
$87,172
$253
89%
221$85βŒβŒβœ…Y / Y⭐️ 5 (116)
Cozy Duplex! Closer to Hospitals, Close to JBER.
$33,730
$126
69%
222$100❌❌❌Y / Y⭐️ 5 (46)
Lynn 1 - Lovely & Comfortable 2Bdr Unit
$32,919
$159
52%
222$100❌❌❌Y / Y⭐️ 5 (65)
Clean and Comfy 2BR House
$41,700
$124
78%
211$150❌❌❌Y / Y⭐️ 4.9 (88)
Private 2 bedrooms with W/D and carport
$24,054
$106
62%
211$0❌❌❌Y / Y⭐️ 4.9 (141)
Pet-Friendly Anchorage Home - 8 Mi to Downtown!
$81,691
$257
84%
223$196βŒβŒβœ…Y / Y⭐️ 4.8 (11)
2BD Condo Near Hospitals, JBER and UAA
$33,672
$100
92%
225$0βŒβŒβœ…Y / Y⭐️ 4.8 (100)
Scenic Foothills Hideaway, 1 level, large backyard
$47,115
$191
65%
212$95❌❌❌Y / Y⭐️ 5 (107)
907stay
$31,973
$123
68%
212$75❌❌❌N / Y⭐️ 5 (41)
--NEW--U-Med/2 Bed 2.5 Bath/Garage/ Yard/πŸ•β€πŸ¦ΊπŸˆπŸ‘πŸ»
$52,716
$168
82%
232$250βœ…βŒβœ…Y / Y⭐️ 4.7 (8)
Chilkoot Vista
$31,290
$125
61%
211$70βŒβŒβœ…Y / Y⭐️ 4.8 (211)
Chilkoot Landing
$22,714
$107
58%
211$0βŒβŒβœ…Y / Y⭐️ 4.7 (253)
Lynn 2 - Updated 2Bdr U-Med Area Unit
$33,759
$109
76%
211$80❌❌❌Y / Y⭐️ 5 (101)
Bright Beautiful Two Bedroom Home in UMED District
$44,534
$148
80%
212$99❌❌❌Y / Y⭐️ 4.8 (30)
Sleeping Lady Suite
$30,026
$87
93%
214$75❌❌❌Y / Y⭐️ 4.9 (216)
Relaxing Getaway
$28,928
$88
85%
212$100❌❌❌Y / Y⭐️ 5 (30)
Alpenglow Rental - Lovely 2-Bedroom Midtown Rental
$57,270
$208
73%
211$85❌❌❌Y / Y⭐️ 4.8 (80)
Cozy Upstairs Condo
$28,701
$114
68%
213$35❌❌❌Y / Y⭐️ 5 (22)
Pungo's Palace
$30,137
$99
79%
211$90βŒβŒβœ…Y / Y⭐️ 4.9 (54)
U-Med Apartment in House
$10,673
$108
27%
211$0βŒβŒβœ…Y / Y⭐️ 4.8 (11)
Flattop Mtn Flat
$32,193
$95
91%
214$75❌❌❌Y / Y⭐️ 4.9 (190)
Alpenglow Rental - Entire 2 Bedroom Apartment
$62,065
$221
72%
211$85❌❌❌Y / Y⭐️ 4.8 (151)
Alpenglow-Entire 2 Bedroom
$34,842
$140
65%
211$85❌❌❌Y / Y⭐️ 4.8 (23)
Urban Escape Unit 1, UMED District
$24,775
$139
46%
213$100❌❌❌Y / Y⭐️ 5 (20)
Cozy Apartment in Anchorage (Unit B)
$26,069
$96
72%
212$100❌❌❌Y / Y⭐️ 4.8 (20)
Urban Escape Unit 2, UMED District
$25,855
$139
48%
213$130❌❌❌Y / Y⭐️ 5 (11)
Alpenglow Rental - Spacious 2 Bedroom Apartment
$53,657
$224
63%
211$85❌❌❌Y / Y⭐️ 4.8 (84)
Spacious Modern Suite 20
$20,460
$120
43%
212$175❌❌❌Y / Y⭐️ 4.7 (40)
Spacious Modern Suite 4
$34,794
$152
60%
212$150❌❌❌Y / Y⭐️ 4.7 (25)
Private 2BR Suite by Trails & DT in Cozy Home
$22,125
$65
93%
212$0❌❌❌Y / Y⭐️ 4.8 (44)
Spacious Modern Suite 11
$29,005
$139
52%
212$175❌❌❌Y / Y⭐️ 4.8 (18)
Spacious Modern Suite 10
$23,138
$133
42%
212$175❌❌❌Y / Y⭐️ 4.5 (14)
Anchorage Garden Apartment
$16,656
$111
41%
212$0❌❌❌Y / Y⭐️ 4.8 (134)
Spacious Modern Suites 8
$27,434
$195
36%
212$175❌❌❌Y / Y⭐️ 5 (5)
Spacious Modern Suites 17
$39,854
$241
44%
212$175❌❌❌Y / Y⭐️ 4.7 (7)
Spacious Modern Suite 12
$38,420
$161
64%
212$175❌❌❌Y / Y⭐️ 4.4 (6)
Spacious Modern Suite 2
$39,023
$146
67%
212$175❌❌❌Y / Y⭐️ 4.9 (8)
Newly Renovated Anchorage Corporate Housing
$37,169
$179
53%
2231$60❌❌❌Y / Y⭐️ 4.8 (7)
Updated Alaskan Condo - Dog Friendly - Fenced Yard
$61,726
$150
99%
213$150βŒβŒβœ…Y / Y⭐️ 4.8 (92)
Spacious Modern Suite 9
$32,688
$128
68%
212$175❌❌❌Y / Y⭐️ 4.5 (13)

Return Metrics

-3% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$1,855-$3,711-$5,566-$7,422-$9,278-$18,556-$55,668
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$2,373$4,893$7,568$10,409$13,424$31,532$193,280
Down Payment$48,320$48,320$48,320$48,320$48,320$48,320$48,320
Property Appreciation$7,248$14,713$22,402$30,322$38,480$83,090$344,826
Total Return$56,085$64,215$72,724$81,629$90,947$144,386$530,758

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-3%

Cap Rate

5.97%

Return on Investment

12.56%

property-location

7813 Regal Mountain Cir Anchorage, Alaska, 99504-4687

2 bed β€’ 1 bath β€’ 6 guests

Est. $1,159/mo

Agent

Inquire about this property

Contact

test at Test

$241,600

Zestimate

Anchorage

Guide

Zoning

Market

Guide


Laws


Market Data

$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


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

DSCR Ratio

Weak

0.89

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-3%

Cap Rate

5.97%

Profit (Cummulative)

-$1,856

$2,374

$6,250

$7,248

$0

Total Gain

$7,766

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

DateSale Price% FinancedBuyer
07/21/20$00%Beau D Blankenship
04/20/18$00%Retah C Hicks
Invalid Date$00%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