Airbnb Investor Score
$42,142
Annual Profit
20.8%
Cap Rate
54.4%
Cash on Cash
$87,425
Annual Revenue
BNBCalc predicts this property will get $352 per night with 68% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 61% of comparables
Top 36% 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.
$89,264
Avg annual revenue
68%
Avg occupancy rate
$352
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$75k
$125k
$180k
Sign up to see the data on 40 all comparables
$42,143
Profit
Revenue
$87,425
Operating Expenses
$25,045
Operating Income
$62,380
Mortgage & Taxes
$20,237
Profit (Cash Flow)
$42,143
$77,500
Cash Investment
Down Payment
$60,000
Renos & Furnishing
$8,500
Closing Costs
$9,000
Total
$77,500
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
54.37%
Cap Rate
20.79%
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
$14,238
Deductible property tax
$2,970
Your total deduction
-$11,249
Your adjusted annual income
$150,000 - -$11,249 = $161,249
Taxes on $161,249 (30%)
$48,375
Your old tax bill
$45,000
Your new tax bill
$48,375
Estimated tax savings
-$3,375
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:
2.8 sqft
Year built:
1963
Size:
1,615 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 2.8 sqft
- Building area: 1,615 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: $250
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 23430400
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $288,203
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $404,800
Schools
- High School: Santa Fe Engage