6888 Meadow View Dr S Fargo, ND, 58104
3 bed β’ 3 bath β’ 9 guests
Est. $1,949/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
-$7,755
Annual Profit
4.8%
Cap Rate
-7.6%
Cash on Cash
$38,321
Annual Revenue
BNBCalc predicts this property will get $146 per night with 62% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 21% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$34,417
Avg annual revenue
62%
Avg occupancy rate
$146
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$30k
$40k
$50k
Sign up to see the data on 10 all comparables
-$7,756
Profit
Revenue
$38,321
Operating Expenses
$18,662
Operating Income
$19,660
Mortgage & Taxes
$27,415
Profit (Cash Flow)
-$7,756
$102,225
Cash Investment
Down Payment
$81,283
Renos & Furnishing
$8,750
Closing Costs
$12,192
Total
$102,225
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-7.58%
Cap Rate
4.83%
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
$19,289
Deductible property tax
$4,023
Your total deduction
$49,226
Your adjusted annual income
$150,000 - $49,226 = $100,774
Taxes on $100,774 (30%)
$30,232
Your old tax bill
$45,000
Your new tax bill
$30,232
Estimated tax savings
$14,768
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:
-
Year built:
-
Size:
-
Type:
OTHER
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: OTHER
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -