$47,248
Annual Revenue
BNBCalc predicts this property will get $174 per night with 68% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 63% 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.
$45,708
Avg annual revenue
68%
Avg occupancy rate
$174
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$50k
$80k
$110k
Sign up to see the data on 40 all comparables
$3,715
Profit
Revenue
$47,248
Operating Expenses
$19,822
Operating Income
$27,426
Mortgage & Taxes
$23,711
Profit (Cash Flow)
$3,715
$89,595
Cash Investment
Down Payment
$70,300
Renos & Furnishing
$8,750
Closing Costs
$10,545
Total
$89,595
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.14%
Cap Rate
7.8%
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
$16,683
Deductible property tax
$3,480
Your total deduction
$32,315
Your adjusted annual income
$150,000 - $32,315 = $117,685
Taxes on $117,685 (30%)
$35,305
Your old tax bill
$45,000
Your new tax bill
$35,305
Estimated tax savings
$9,695
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:
4,966 sqft
Year built:
1996
Size:
1,475 sqft
Type:
SFR
Parking:
2
Heating:
FORCED AIR
Sold Comparables
Property Details
- MLS Status: property-details-mls-status-failed
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 4,966 sqft
- Building area: 1,475 sqft
- Garage: No
- Heating: Forced air
- Pool: Yes
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 141-20-2540
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $26,622
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 11/16/23 | $0 | 0% | Richard Cullen Held, Jane Ann Held |
| 12/13/04 | $177,500 | 90% | Richard C Held, Jane A Held |
| Invalid Date | $160,000 | 100% | Debra A Grochowski |
| Invalid Date | $107,635 | 79% | Bret A Byroad, Mindy M Byroad |
| Invalid Date | $26,000 | 0% | Old,Republic Title Tr #10789 |
| Invalid Date | $375,000 | 80% | Stewart,Title & Trust 3471 Rita |
Ownership
- Name: Richard Cullen Held
- Owner Occupied: No
- Owner Mailing Address: 9416 E Paseo Del Parque, Tucson, Az 85747
- Years Owned: 236
- Home Equity: $144,475
- Mortgage Balance Remaining: $157,175
- Financed amount: 80%
- Owner Type: Individual
- Lien: No
- Inherited: Yes
- Foreclosure: No
Schools
- Elementary School: Desert Willow Elementary School with 8/10 star rating
- Middle School: Old Vail Middle School with 7/10 star rating