$39,972
Annual Revenue
This property is projected to be in the top 40% revenue percentile compared to similar properties nearby.
Airbtics projects $152/night at 72% occupancy ($39,972).
Top 57% of comparables
Top 45% of comparables
Seasonality
Sign up to view the full seasonality chart
9
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$41,288
Avg annual revenue
72%
Avg occupancy rate
$152
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$35k
$45k
$60k
Sign up to see the data on 9 all comparables
-$1,165
Profit
Revenue
$39,972
Operating Expenses
$18,876
Operating Income
$21,096
Mortgage & Taxes
$22,261
Profit (Cash Flow)
-$1,165
$84,150
Cash Investment
Down Payment
$66,000
Renos & Furnishing
$8,250
Closing Costs
$9,900
Total
$84,150
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.38%
Cap Rate
6.39%
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
$15,662
Deductible property tax
$3,267
Your total deduction
$73,754
Your adjusted annual income
$150,000 - $73,754 = $76,246
Taxes on $76,246 (30%)
$22,874
Your old tax bill
$45,000
Your new tax bill
$22,874
Estimated tax savings
$22,126
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com