$30,549
Annual Revenue
BNBCalc predicts this property will get $122 per night with 62% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 73% of comparables
Top 16% 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.
$28,919
Avg annual revenue
62%
Avg occupancy rate
$122
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$25k
$40k
$55k
Sign up to see the data on 40 all comparables
$1,626
Profit
Revenue
$30,549
Operating Expenses
$17,651
Operating Income
$12,898
Mortgage & Taxes
$11,272
Profit (Cash Flow)
$1,626
$46,933
Cash Investment
Down Payment
$33,420
Renos & Furnishing
$8,500
Closing Costs
$5,013
Total
$46,933
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.46%
Cap Rate
7.71%
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
$7,931
Deductible property tax
$1,654
Your total deduction
$16,102
Your adjusted annual income
$150,000 - $16,102 = $133,898
Taxes on $133,898 (30%)
$40,169
Your old tax bill
$45,000
Your new tax bill
$40,169
Estimated tax savings
$4,831
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:
21,344 sqft
Year built:
1930
Size:
1,728 sqft
Type:
SFR
Parking:
-
Heating:
FORCED AIR
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 21,344 sqft
- Building area: 1,728 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square feet: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 087-136-13-0-13-04-005.00
- Flood Zone: Yes, Zone AREA WITH REDUCED FLOOD RISK DUE TO LEVEE
Tax Info
- Year Assessed: 2023
- Assessed Value: $1,176
- County Est. Land Value: $9,800
- Assessed Land Value: $1,176
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 12/18/20 | $500 | 0% | Cheryl Denise Downey |
Ownership
- Name: Cheryl Denise Downey
- Owner Occupied: No
- Owner Mailing Address: 1307 S Wichita St, Wichita, Ks 67213
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No