$63,005
Annual Revenue
BNBCalc predicts this property will get $429 per night with 50% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 48% of comparables
Top 53% 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.
$78,627
Avg annual revenue
50%
Avg occupancy rate
$429
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$80k
$140k
$205k
Sign up to see the data on 40 all comparables
$25,619
Profit
Revenue
$63,005
Operating Expenses
$21,871
Operating Income
$41,134
Mortgage & Taxes
$15,515
Profit (Cash Flow)
$25,619
$63,400
Cash Investment
Down Payment
$46,000
Renos & Furnishing
$10,500
Closing Costs
$6,900
Total
$63,400
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
40.4%
Cap Rate
17.88%
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
$10,916
Deductible property tax
$2,277
Your total deduction
$7,942
Your adjusted annual income
$150,000 - $7,942 = $142,058
Taxes on $142,058 (30%)
$42,618
Your old tax bill
$45,000
Your new tax bill
$42,618
Estimated tax savings
$2,382
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:
4,160 sqft
Year built:
1960
Size:
1,403 sqft
Type:
MFR
Parking:
-
Heating:
NONE
Sold Comparables
Property Details
- MLS Status: property-details-mls-status-active
- Property Use: Duplex (2 Units, Any Combination)
- Stories: 1
- Lot size: 4,160 sqft
- Building area: 1,403 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square feet: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 38W110510
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: $19,680
- County Est. Land Value: $7,300
- Assessed Land Value: $730
- County Est. Structure Value: $189,500
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 12/12/19 | $178,000 | 0% | Dream Scope Dev Inc |
| 12/28/16 | $100,000 | 90% | Jonathan D Bastreghi, Victor Bastreghi |
| 09/08/10 | $18,000 | 0% | Lionel L Fascio Jr. |
Ownership
- Name: Dream Scope Dev Inc
- Owner Occupied: No
- Owner Mailing Address: 1327 Esplanade Ave, New Orleans, La 70116
- Years Owned: 56
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No