$55,137
Annual Revenue
This property is projected to be in the top 54% revenue percentile compared to similar properties nearby.
Projected nightly rate is $296/night at 51% occupancy.
Top 51% of comparables
Top 51% 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.
$54,655
Avg annual revenue
51%
Avg occupancy rate
$296
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$55k
$80k
$105k
Sign up to see the data on 10 all comparables
$628
Profit
Revenue
$55,137
Operating Expenses
$20,848
Operating Income
$34,289
Mortgage & Taxes
$33,661
Profit (Cash Flow)
$628
$123,270
Cash Investment
Down Payment
$99,800
Renos & Furnishing
$8,500
Closing Costs
$14,970
Total
$123,270
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.5%
Cap Rate
6.87%
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
$23,683
Deductible property tax
$4,940
Your total deduction
$49,980
Your adjusted annual income
$150,000 - $49,980 = $100,020
Taxes on $100,020 (30%)
$30,006
Your old tax bill
$45,000
Your new tax bill
$30,006
Estimated tax savings
$14,994
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com