Airbnb Investor Score
-$333,744
Annual Profit
4.5%
Cap Rate
-9.6%
Cash on Cash
$794,771
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $484/night at 57% occupancy.
Top 24% of comparables
Top 1% of comparables
Seasonality
Sign up to view the full seasonality chart
13
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$99,884
Avg annual revenue
57%
Avg occupancy rate
$484
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$60k
$110k
$165k
$220k
Sign up to see the data on 13 all comparables
-$333,745
Profit
Revenue
$794,771
Operating Expenses
$117,000
Operating Income
$677,771
Mortgage & Taxes
$1,011,515
Profit (Cash Flow)
-$333,745
$3,470,850
Cash Investment
Down Payment
$2,999,000
Renos & Furnishing
$22,000
Closing Costs
$449,850
Total
$3,470,850
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-9.61%
Cap Rate
4.51%
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
$711,678
Deductible property tax
$148,451
Your total deduction
$1,822,310
Your adjusted annual income
$150,000 - $1,822,310 = -$1,672,310
Taxes on -$1,672,310 (30%)
-$501,693
Your old tax bill
$45,000
Your new tax bill
-$501,693
Estimated tax savings
$546,693
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:
36 sqft
Year built:
2018
Size:
19,000 sqft
Type:
SINGLE_FAMILY
Parking:
46
Heating:
Geothermal
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 36 sqft
- Building area: 19,000 sqft
- Garage: Yes
- Heating: Geothermal
- Pool: Yes
- Fireplaces: 5
- Basement: No
- Cooling: Geothermal
- View: Water
- Parking: Additional Parking, Circular Driveway, RV Access/Parking
- Amenities: Dishwasher, Disposal, Ice Maker, Microwave, Refrigerator, Electric Oven, Gas Range
- Price per square foot: $789
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 10201SE74th73150
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $8,324,477
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Barnes Elementary School with 5/10 star rating
- Middle School: Carl Albert Middle School with 5/10 star rating
- High School: Carl Albert High School with 7/10 star rating