Airbnb Investor Score
$2,416
Annual Profit
7.2%
Cap Rate
2.0%
Cash on Cash
$57,270
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $224/night at 53% occupancy.Projected nightly rate is $343/night at 66% occupancy.
Top 46% of comparables
Top 86% 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.
$88,601
Avg annual revenue
66%
Avg occupancy rate
$343
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$95k
$150k
$215k
Sign up to see the data on 40 all comparables
$2,417
Profit
Revenue
$57,270
Operating Expenses
$21,125
Operating Income
$36,145
Mortgage & Taxes
$33,728
Profit (Cash Flow)
$2,417
$121,250
Cash Investment
Down Payment
$100,000
Renos & Furnishing
$6,250
Closing Costs
$15,000
Total
$121,250
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.99%
Cap Rate
7.22%
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
$23,731
Deductible property tax
$4,950
Your total deduction
$47,980
Your adjusted annual income
$150,000 - $47,980 = $102,020
Taxes on $102,020 (30%)
$30,606
Your old tax bill
$45,000
Your new tax bill
$30,606
Estimated tax savings
$14,394
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com