Airbnb Investor Score
$134
Annual Profit
6.8%
Cap Rate
0.1%
Cash on Cash
$45,582
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $202/night at 60% occupancy.Projected nightly rate is $192/night at 65% occupancy.
Top 56% 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.
$44,864
Avg annual revenue
65%
Avg occupancy rate
$192
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$35k
$55k
$75k
Sign up to see the data on 40 all comparables
$134
Profit
Revenue
$45,582
Operating Expenses
$19,606
Operating Income
$25,977
Mortgage & Taxes
$25,843
Profit (Cash Flow)
$134
$92,363
Cash Investment
Down Payment
$76,620
Renos & Furnishing
$4,250
Closing Costs
$11,493
Total
$92,363
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.14%
Cap Rate
6.78%
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
$18,182
Deductible property tax
$3,793
Your total deduction
$38,406
Your adjusted annual income
$150,000 - $38,406 = $111,594
Taxes on $111,594 (30%)
$33,478
Your old tax bill
$45,000
Your new tax bill
$33,478
Estimated tax savings
$11,522
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:
5,044 sqft
Year built:
1949
Size:
1,502 sqft
Type:
MULTI_FAMILY
Parking:
-
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: MULTI_FAMILY
- Stories: 1
- Lot size: 5,044 sqft
- Building area: 1,502 sqft
- Garage: No
- Heating: Central, electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air, Electric
- View: -
- Parking: Driveway
- Amenities: Dryer, Refrigerator, Stove, Washer
- Price per square foot: $255
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 000031180001560010
- Flood Zone: No
Tax Info
- Year Assessed: 2022
- Assessed Value: $175,235
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $383,100
Schools