Airbnb Investor Score
$63,779
Annual Profit
1424.1%
Cap Rate
846.4%
Cash on Cash
$89,383
Annual Revenue
This property is projected to be in the top 41% revenue percentile compared to similar properties nearby.
AirDNA projects $364/night at 75% occupancy ($99,711.61). Airbtics projects $322/night at 76% occupancy ($89,382).
Top 71% of comparables
Top 41% 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.
$92,993
Avg annual revenue
76%
Avg occupancy rate
$322
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$60k
$95k
$135k
Sign up to see the data on 10 all comparables
$63,779
Profit
Revenue
$89,383
Operating Expenses
$25,300
Operating Income
$64,083
Mortgage & Taxes
$304
Profit (Cash Flow)
$63,779
$7,535
Cash Investment
Down Payment
$900
Renos & Furnishing
$6,500
Closing Costs
$135
Total
$7,535
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
846.43%
Cap Rate
1,424.06%
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
$214
Deductible property tax
$45
Your total deduction
-$60,873
Your adjusted annual income
$150,000 - -$60,873 = $210,873
Taxes on $210,873 (30%)
$63,262
Your old tax bill
$45,000
Your new tax bill
$63,262
Estimated tax savings
-$18,262
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:
MFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: MFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- 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: -