$56,540
Annual Revenue
BNBCalc predicts this property will get $228 per night with 58% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 26% 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.
$49,780
Avg annual revenue
58%
Avg occupancy rate
$228
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$50k
$80k
$115k
Sign up to see the data on 40 all comparables
-$5,025
Profit
Revenue
$56,540
Operating Expenses
$21,030
Operating Income
$35,510
Mortgage & Taxes
$40,535
Profit (Cash Flow)
-$5,025
$146,957
Cash Investment
Down Payment
$120,180
Renos & Furnishing
$8,750
Closing Costs
$18,027
Total
$146,957
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.41%
Cap Rate
5.9%
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
$28,519
Deductible property tax
$5,949
Your total deduction
$76,071
Your adjusted annual income
$150,000 - $76,071 = $73,929
Taxes on $73,929 (30%)
$22,179
Your old tax bill
$45,000
Your new tax bill
$22,179
Estimated tax savings
$22,821
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:
3,920 sqft
Year built:
2007
Size:
2,095 sqft
Type:
SFR
Parking:
2
Heating:
CENTRAL
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1055 Ardmore St | 2 | 1 | 755 | - | 20,473 | 1937 | $0 | - |
| 1935 Spring Garden St | 2 | 1 | 620 | - | 6,534 | 1926 | $320,000 | 27 |
| 1777 Palermo Dr | 3 | 2 | 2,012 | - | 2,613 | 2007 | $568,000 | 10 |
| 2954 Lecil St | 2 | 1 | 1,071 | - | 6,969 | 1948 | $0 | - |
| 3744 Stoddard Ave | 2 | 1 | 1,375 | - | 7,840 | 1910 | $565,000 | 61 |
| 1118 Ardmore St | 3 | 2 | 1,116 | - | 8,276 | 1963 | $530,000 | 32 |
| 1430 Marsh Way | 3 | 1 | 1,350 | - | 8,276 | 1959 | $610,000 | 42 |
| 3273 Chase Rd | 4 | 2 | 1,888 | - | 7,405 | 2000 | $0 | - |
| 3466 Cote Ln | 4 | 3 | 1,779 | - | 7,405 | 1987 | $667,000 | 25 |
| 3217 Knoll Way | 4 | 1 | 1,320 | - | 6,534 | 1969 | $960,000 | 48 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 3,920 sqft
- Building area: 2,095 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 210-220-017
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $402,460
- County Est. Land Value: -
- Assessed Land Value: $76,554
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 05/15/18 | $368,000 | 0% | Alavandy Investment Llc |
| 05/16/16 | $304,000 | 97% | Emily A Oberg |
| 02/03/09 | $175,000 | 98% | Cassandra J Owen |
| 08/06/08 | $215,100 | 0% | Citigroup Mtg Loan 2007-Fs1 |
| 03/29/07 | $379,000 | 100% | Ricardo Mendez |
Ownership
- Name: Alavandy Investment Llc
- Owner Occupied: No
- Owner Mailing Address: 1590 Oakland Rd Ste B100, San Jose, Ca 95131
- Years Owned: 74
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 100%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No