$50,725
Annual Revenue
BNBCalc predicts this property will get $272 per night with 60% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 46% of comparables
Top 71% 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.
$58,471
Avg annual revenue
60%
Avg occupancy rate
$272
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$55k
$95k
$135k
Sign up to see the data on 40 all comparables
$17,297
Profit
Revenue
$50,725
Operating Expenses
$20,274
Operating Income
$30,451
Mortgage & Taxes
$13,154
Profit (Cash Flow)
$17,297
$49,100
Cash Investment
Down Payment
$39,000
Renos & Furnishing
$4,250
Closing Costs
$5,850
Total
$49,100
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
35.22%
Cap Rate
15.61%
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
$9,255
Deductible property tax
$1,930
Your total deduction
-$3,474
Your adjusted annual income
$150,000 - -$3,474 = $153,474
Taxes on $153,474 (30%)
$46,042
Your old tax bill
$45,000
Your new tax bill
$46,042
Estimated tax savings
-$1,042
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:
-
Year built:
2007
Size:
210 sqft
Type:
CONDO
Parking:
-
Heating:
NONE
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Condominium
- Stories: 2
- Lot size: -
- Building area: 210 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square feet: -
Lot Info
- Zoning: C-3-G
- Land Use: Residential
- Parcel Number: 0351 -054
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $388,818
- County Est. Land Value: -
- Assessed Land Value: $194,409
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 11/04/13 | $330,100 | 79% | Derek Tong |
| 02/12/08 | $305,000 | 85% | Caleb S Inman |
| 02/12/08 | $0 | 0% | Patrick K Chen |
| 07/16/07 | $163,500 | 0% | Mark Reyes |
| 03/13/07 | $245,000 | 94% | Leticia A Caparaz |
Ownership
- Name: Derek Tong
- Owner Occupied: Yes
- Owner Mailing Address: 83 Mcallister St Apt 106, San Francisco, Ca 94102
- Years Owned: 129
- Home Equity: -
- Mortgage Balance Remaining: $267,000
- Financed amount: 94%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Middle School: Everett Middle School with 4/10 star rating
- High School: Gateway High School with 7/10 star rating