Airbnb Investor Score
-$25,706
Annual Profit
3.5%
Cap Rate
-13.4%
Cash on Cash
$47,810
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $238/night at 55% occupancy ($47,810.43). Airbtics projects $223/night at 67% occupancy ($54,571).
Top 91% of comparables
Top 31% 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.
$58,422
Avg annual revenue
67%
Avg occupancy rate
$223
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$55k
$85k
$115k
Sign up to see the data on 10 all comparables
-$25,706
Profit
Revenue
$47,810
Operating Expenses
$19,895
Operating Income
$27,915
Mortgage & Taxes
$53,621
Profit (Cash Flow)
-$25,706
$191,577
Cash Investment
Down Payment
$158,980
Renos & Furnishing
$8,750
Closing Costs
$23,847
Total
$191,577
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-13.41%
Cap Rate
3.51%
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
$37,727
Deductible property tax
$7,870
Your total deduction
$197,222
Your adjusted annual income
$150,000 - $197,222 = -$47,222
Taxes on -$47,222 (30%)
-$14,167
Your old tax bill
$45,000
Your new tax bill
-$14,167
Estimated tax savings
$59,167
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: Yes
- 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: -