Airbnb Investor Score
-$18,145
Annual Profit
2.8%
Cap Rate
-15.8%
Cash on Cash
$30,922
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $169/night at 62% occupancy.Projected nightly rate is $166/night at 51% occupancy.
Top 51% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$32,748
Avg annual revenue
51%
Avg occupancy rate
$166
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$30k
$45k
$60k
Sign up to see the data on 10 all comparables
-$18,146
Profit
Revenue
$30,922
Operating Expenses
$17,700
Operating Income
$13,222
Mortgage & Taxes
$31,367
Profit (Cash Flow)
-$18,146
$115,200
Cash Investment
Down Payment
$93,000
Renos & Furnishing
$8,250
Closing Costs
$13,950
Total
$115,200
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-15.75%
Cap Rate
2.84%
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
$22,069
Deductible property tax
$4,604
Your total deduction
$65,351
Your adjusted annual income
$150,000 - $65,351 = $84,649
Taxes on $84,649 (30%)
$25,395
Your old tax bill
$45,000
Your new tax bill
$25,395
Estimated tax savings
$19,605
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:
-
Year built:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -