$49,564
Annual Revenue
BNBCalc predicts this property will get $234 per night with 53% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 26% of comparables
Top 38% 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.
$48,594
Avg annual revenue
53%
Avg occupancy rate
$234
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$50k
$85k
$120k
Sign up to see the data on 40 all comparables
$15,672
Profit
Revenue
$49,564
Operating Expenses
$20,123
Operating Income
$29,440
Mortgage & Taxes
$13,768
Profit (Cash Flow)
$15,672
$57,443
Cash Investment
Down Payment
$40,820
Renos & Furnishing
$10,500
Closing Costs
$6,123
Total
$57,443
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
27.28%
Cap Rate
14.42%
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
$9,687
Deductible property tax
$2,021
Your total deduction
$8,861
Your adjusted annual income
$150,000 - $8,861 = $141,139
Taxes on $141,139 (30%)
$42,342
Your old tax bill
$45,000
Your new tax bill
$42,342
Estimated tax savings
$2,658
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:
12,840 sqft
Year built:
1928
Size:
1,884 sqft
Type:
SFR
Parking:
2
Heating:
Forced Air Unit
Sold Comparables
Property Details
- MLS Status: property-details-mls-status-active
- Property Use: Single Family Residence
- Stories: -
- Lot size: 12,840 sqft
- Building area: 1,884 sqft
- Garage: Yes
- Heating: Forced air unit
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square feet: -
Lot Info
- Zoning: 1F
- Land Use: Residential
- Parcel Number: 018-27-081
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $31,790
- County Est. Land Value: $19,500
- Assessed Land Value: $6,830
- County Est. Structure Value: $71,300
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 08/18/23 | $75,000 | 100% | Jose Benitez |
| 05/24/23 | $72,500 | 100% | U S Bank National Association, Meb Reo Trust Vii |
| 03/05/98 | $77,000 | 99% | Theophilus Hudson Jr, Deborah A Hudson |
| 12/31/97 | $55,000 | 90% | Michael J Tarney |
Ownership
- Name: Jose Benitez
- Owner Occupied: Yes
- Owner Mailing Address: 3320 W 88th St, Cleveland, OH 44102
- Years Owned: 12
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 90%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No