Airbnb Investor Score
-$4,376
Annual Profit
6.4%
Cap Rate
-1.4%
Cash on Cash
$111,491
Annual Revenue
BNBCalc predicts this property will get $345 per night with 65% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.
Top 26% 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.
$81,807
Avg annual revenue
65%
Avg occupancy rate
$345
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$45k
$85k
$130k
$175k
Sign up to see the data on 40 all comparables
-$4,377
Profit
Revenue
$111,491
Operating Expenses
$28,174
Operating Income
$83,317
Mortgage & Taxes
$87,694
Profit (Cash Flow)
-$4,377
$314,250
Cash Investment
Down Payment
$260,000
Renos & Furnishing
$15,250
Closing Costs
$39,000
Total
$314,250
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.39%
Cap Rate
6.4%
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
$61,699
Deductible property tax
$12,870
Your total deduction
$135,270
Your adjusted annual income
$150,000 - $135,270 = $14,730
Taxes on $14,730 (30%)
$4,419
Your old tax bill
$45,000
Your new tax bill
$4,419
Estimated tax savings
$40,581
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:
1,821 sqft
Year built:
2016
Size:
1,821 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 3
- Lot size: 1,821 sqft
- Building area: 1,821 sqft
- Garage: Yes
- Heating: Electric
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: Refrigeration, Programmable Thmstat
- View: -
- Parking: Electric Door Opener
- Amenities: -
- Price per square foot: $317
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 13210142
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $577,900
Schools
- High School: McClintock High School with 5/10 star rating