$35,326
Annual Revenue
BNBCalc predicts this property will get $199 per night with 63% occupancy, putting it in the top 43% revenue percentile compared to similar properties nearby.
Top 56% of comparables
Top 78% 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.
$47,391
Avg annual revenue
63%
Avg occupancy rate
$199
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$65k
$90k
Sign up to see the data on 40 all comparables
$554
Profit
Revenue
$35,326
Operating Expenses
$18,272
Operating Income
$17,054
Mortgage & Taxes
$16,500
Profit (Cash Flow)
$554
$64,508
Cash Investment
Down Payment
$48,920
Renos & Furnishing
$8,250
Closing Costs
$7,338
Total
$64,508
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.85%
Cap Rate
6.97%
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
$11,609
Deductible property tax
$2,422
Your total deduction
$24,435
Your adjusted annual income
$150,000 - $24,435 = $125,565
Taxes on $125,565 (30%)
$37,669
Your old tax bill
$45,000
Your new tax bill
$37,669
Estimated tax savings
$7,331
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:
6,011 sqft
Year built:
1921
Size:
1,822 sqft
Type:
SFR
Parking:
2
Heating:
YES
Sold Comparables
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 6,011 sqft
- Building area: 1,822 sqft
- Garage: Yes
- Heating: Yes
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square feet: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 122-0003-0095-00
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $65,762
- County Est. Land Value: $57,330
- Assessed Land Value: $20,066
- County Est. Structure Value: $130,560
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/28/24 | $0 | 0% | Constance M Eugel |
| 11/23/05 | $0 | 0% | Ronald E Wainscott |
| 08/17/05 | $0 | 0% | Ronald E Wainscott |
Ownership
- Name: Constance M Eugel
- Owner Occupied: No
- Owner Mailing Address: 1857 Chardonnay Dr, Morrow, Oh 45152
- Years Owned: 1
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No