$67,241
Annual Revenue
BNBCalc predicts this property will get $242 per night with 73% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 56% of comparables
Top 36% 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.
$67,366
Avg annual revenue
73%
Avg occupancy rate
$242
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$70k
$120k
$175k
Sign up to see the data on 40 all comparables
$28,293
Profit
Revenue
$67,241
Operating Expenses
$22,421
Operating Income
$44,820
Mortgage & Taxes
$16,527
Profit (Cash Flow)
$28,293
$64,600
Cash Investment
Down Payment
$49,000
Renos & Furnishing
$8,250
Closing Costs
$7,350
Total
$64,600
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
43.79%
Cap Rate
18.29%
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
$11,628
Deductible property tax
$2,426
Your total deduction
-$21,987
Your adjusted annual income
$150,000 - -$21,987 = $171,987
Taxes on $171,987 (30%)
$51,596
Your old tax bill
$45,000
Your new tax bill
$51,596
Estimated tax savings
-$6,596
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:
4,163 sqft
Year built:
-
Size:
142 sqft
Type:
OTHER
Parking:
-
Heating:
NONE
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Commercial (General)
- Stories: 1
- Lot size: 4,163 sqft
- Building area: 142 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-2
- Land Use: Commercial
- Parcel Number: 06 29403-0000-00039-0000-P0003
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2022
- Assessed Value: $50,000
- County Est. Land Value: $40,000
- Assessed Land Value: $40,000
- County Est. Structure Value: $10,000
Market Estimate: -
Ownership
- Name: Arkais Construction & Custom Cabine
- Owner Occupied: No
- Owner Mailing Address: 107 Highland Ave, Jersey City, Nj 07306
- Years Owned: 256
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: N/A
- Inherited: N/A
- Foreclosure: No
Schools
- Elementary School: Number 29 Elementary School with 4/10 star rating
- Middle School: Ezra L. Nolan No. 40 Middle School with 1/10 star rating
- High School: Lincoln High School with 1/10 star rating