$29,913
Annual Revenue
BNBCalc predicts this property will get $208 per night with 50% occupancy, putting it in the top 68% revenue percentile compared to similar properties nearby.
Top 88% of comparables
Top 1% 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.
$25,010
Avg annual revenue
52%
Avg occupancy rate
$125
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$5k
$25k
$40k
$60k
Sign up to see the data on 40 all comparables
$9,876
Profit
Revenue
$29,913
Operating Expenses
$17,569
Operating Income
$12,345
Mortgage & Taxes
$2,469
Profit (Cash Flow)
$9,876
$16,668
Cash Investment
Down Payment
$7,320
Renos & Furnishing
$8,250
Closing Costs
$1,098
Total
$16,668
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
59.25%
Cap Rate
33.72%
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
$1,737
Deductible property tax
$362
Your total deduction
-$5,111
Your adjusted annual income
$150,000 - -$5,111 = $155,111
Taxes on $155,111 (30%)
$46,533
Your old tax bill
$45,000
Your new tax bill
$46,533
Estimated tax savings
-$1,533
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:
3,049 sqft
Year built:
1916
Size:
1,590 sqft
Type:
SFR
Parking:
1
Heating:
HOT WATER
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 3,049 sqft
- Building area: 1,590 sqft
- Garage: Yes
- Heating: Hot water
- Pool: No
- Fireplaces: 0
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R2
- Land Use: Residential
- Parcel Number: 19001025.
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2020
- Assessed Value: $9,310
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Ownership
- Name: Escoe Phyllis Thomas
- Owner Occupied: Yes
- Owner Mailing Address: 9332 Elsa St, Detroit, Mi 48214
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: N/A
- Inherited: N/A
- Foreclosure: No