$112,247
Annual Revenue
BNBCalc predicts this property will get $454 per night with 59% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 71% of comparables
Top 31% 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.
$102,527
Avg annual revenue
59%
Avg occupancy rate
$454
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$90k
$150k
$215k
Sign up to see the data on 40 all comparables
-$22,573
Profit
Revenue
$112,247
Operating Expenses
$28,272
Operating Income
$83,975
Mortgage & Taxes
$106,548
Profit (Cash Flow)
-$22,573
$376,285
Cash Investment
Down Payment
$315,900
Renos & Furnishing
$13,000
Closing Costs
$47,385
Total
$376,285
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-5.99%
Cap Rate
5.31%
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
$74,965
Deductible property tax
$15,637
Your total deduction
$180,846
Your adjusted annual income
$150,000 - $180,846 = -$30,846
Taxes on -$30,846 (30%)
-$9,254
Your old tax bill
$45,000
Your new tax bill
-$9,254
Estimated tax savings
$54,254
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:
87,120 sqft
Year built:
2007
Size:
4,476 sqft
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 87,120 sqft
- Building area: 4,476 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 300-42-007H
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $119,540
- County Est. Land Value: $194,166
- Assessed Land Value: $19,417
- County Est. Structure Value: $1,001,234
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 07/03/19 | $890,000 | 75% | Kody Brown, Robyn Brown |
| 12/15/16 | $810,000 | 80% | Bryan Schreiber, Tracy Schreiber |
| 04/05/13 | $0 | 0% | David Dean Paulus, Lisa Marie Paulus |
| 09/01/11 | $485,000 | 100% | David Dean Paulus, Lisa Marie Paulus |
| 03/16/11 | $526,500 | 100% | Bac Home Loans Servicing Lp, Countrywide Home Loans Servicing Lp |
Ownership
- Name: Kody Brown
- Owner Occupied: Yes
- Owner Mailing Address: 9508 W Hashknife Trl, Flagstaff, AZ 86001
- Years Owned: 61
- Home Equity: $957,750
- Mortgage Balance Remaining: $548,250
- Financed amount: 100%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No