Airbnb Investor Score
$17,861
Annual Profit
10.2%
Cap Rate
29.5%
Cash on Cash
$100,442
Annual Revenue
BNBCalc predicts this property will get $218 per night with 59% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 76% of comparables
Top 3% 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.
$46,496
Avg annual revenue
59%
Avg occupancy rate
$218
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$50k
$80k
$115k
Sign up to see the data on 40 all comparables
$66,527
Profit
Revenue
$100,442
Operating Expenses
$26,737
Operating Income
$73,705
Mortgage & Taxes
$7,177
Profit (Cash Flow)
$66,527
$225,500
Cash Investment
Down Payment
$145,000
Renos & Furnishing
$58,750
Closing Costs
$21,750
Total
$225,500
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
29.5%
Cap Rate
10.16%
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
$43,134
Deductible property tax
$7,177
Your total deduction
$63,858
Your adjusted annual income
$150,000 - $63,858 = $86,142
Taxes on $86,142 (30%)
$25,843
Your old tax bill
$45,000
Your new tax bill
$25,843
Estimated tax savings
$19,157
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:
9,801 sqft
Year built:
2004
Size:
2,310 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 9,801 sqft
- Building area: 2,310 sqft
- Garage: Yes
- Heating: Central, natural gas
- Pool: Yes
- Fireplaces: 0
- Basement: No
- Cooling: Central Air
- View: None
- Parking: Attached, Garage Door Opener, Garage Faces Front, Off Street, Outside
- Amenities: Dishwasher, Disposal, Gas Cooktop, Microwave, Self Cleaning Oven, Gas Water Heater
- Price per square foot: $313
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 04302505280000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $605,303
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Kocurek Elementary School with 4/10 star rating
- Middle School: Bailey Middle School with 4/10 star rating
- High School: Akins High School with 3/10 star rating