$29,585
Annual Revenue
BNBCalc predicts this property will get $152 per night with 57% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 38% of comparables
Top 51% 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.
$31,434
Avg annual revenue
57%
Avg occupancy rate
$152
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$25k
$40k
$55k
Sign up to see the data on 40 all comparables
-$2,485
Profit
Revenue
$29,585
Operating Expenses
$17,526
Operating Income
$12,059
Mortgage & Taxes
$14,544
Profit (Cash Flow)
-$2,485
$58,338
Cash Investment
Down Payment
$43,120
Renos & Furnishing
$8,750
Closing Costs
$6,468
Total
$58,338
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.25%
Cap Rate
5.59%
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
$10,233
Deductible property tax
$2,134
Your total deduction
$27,069
Your adjusted annual income
$150,000 - $27,069 = $122,931
Taxes on $122,931 (30%)
$36,879
Your old tax bill
$45,000
Your new tax bill
$36,879
Estimated tax savings
$8,121
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:
6,970 sqft
Year built:
1930
Size:
2,088 sqft
Type:
SFR
Parking:
1
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 3766 C St | 2 | 3 | 1,438 | - | 6,970 | 1946 | $0 | - |
| 869 S 37th St | 3 | 2 | 3,179 | - | 6,534 | 1930 | $347,000 | 38 |
| 1048 S 30th St | 2 | 2 | 1,164 | - | 5,227 | 1920 | $215,000 | 45 |
| 1376 S 32nd St | 2 | 2 | 1,063 | - | 4,792 | 1925 | $137,000 | 31 |
| 835 S 34th St | 3 | 2 | 1,532 | - | 6,098 | 1920 | $236,000 | - |
| 3268 Randolph St | 3 | 3 | 2,551 | - | 3,049 | 2018 | $280,000 | 102 |
| 2632 Garfield St | 2 | 2 | 1,626 | - | 5,663 | 1911 | $200,000 | 61 |
| 3810 L St | 2 | 3 | 1,817 | - | 8,712 | 1950 | $265,000 | 60 |
| 857 S 34th St | 1 | 4 | 1,716 | - | 6,534 | 1919 | $275,000 | 21 |
| 4135 A St | 2 | 1 | 2,123 | - | 6,970 | 1947 | $230,000 | 56 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 6,970 sqft
- Building area: 2,088 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R2
- Land Use: Residential
- Parcel Number: 17-30-319-004-000
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $165,200
- County Est. Land Value: $40,000
- Assessed Land Value: $40,000
- County Est. Structure Value: $125,200
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/14/22 | $160,000 | 75% | Amy Knox Brown, Bradley Allen Koontz |
| 04/25/06 | $103,000 | 86% | Sandra D East |
Ownership
- Name: Amy Knox Brown
- Owner Occupied: No
- Owner Mailing Address: 2621 S 41st St, Lincoln, Ne 68506
- Years Owned: 26
- Home Equity: -
- Mortgage Balance Remaining: $108,600
- Financed amount: 86%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No