Airbnb Investor Score
$1,345
Annual Profit
8.3%
Cap Rate
4.8%
Cash on Cash
$23,861
Annual Revenue
This property is projected to be in the top 40% revenue percentile compared to similar properties nearby.
Projected nightly rate is $203/night at 48% occupancy.Projected nightly rate is $139/night at 47% 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.
$25,885
Avg annual revenue
47%
Avg occupancy rate
$139
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$25k
$35k
$45k
Sign up to see the data on 10 all comparables
$1,346
Profit
Revenue
$23,861
Operating Expenses
$16,782
Operating Income
$7,079
Mortgage & Taxes
$5,734
Profit (Cash Flow)
$1,346
$27,800
Cash Investment
Down Payment
$17,000
Renos & Furnishing
$8,250
Closing Costs
$2,550
Total
$27,800
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.84%
Cap Rate
8.32%
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
$4,034
Deductible property tax
$841
Your total deduction
$8,214
Your adjusted annual income
$150,000 - $8,214 = $141,786
Taxes on $141,786 (30%)
$42,536
Your old tax bill
$45,000
Your new tax bill
$42,536
Estimated tax savings
$2,464
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: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -