Airbnb Investor Score
-$10,936
Annual Profit
6.0%
Cap Rate
-3.3%
Cash on Cash
$113,627
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $292/night at 85% occupancy.Projected nightly rate is $279/night at 64% occupancy.
Top 26% of comparables
Top 26% 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.
$66,687
Avg annual revenue
64%
Avg occupancy rate
$279
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$65k
$115k
$165k
Sign up to see the data on 40 all comparables
-$10,937
Profit
Revenue
$113,627
Operating Expenses
$28,452
Operating Income
$85,176
Mortgage & Taxes
$96,113
Profit (Cash Flow)
-$10,937
$334,454
Cash Investment
Down Payment
$284,960
Renos & Furnishing
$6,750
Closing Costs
$42,744
Total
$334,454
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.27%
Cap Rate
5.97%
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
$67,622
Deductible property tax
$14,106
Your total deduction
$153,021
Your adjusted annual income
$150,000 - $153,021 = -$3,021
Taxes on -$3,021 (30%)
-$906
Your old tax bill
$45,000
Your new tax bill
-$906
Estimated tax savings
$45,906
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:
0.64 sqft
Year built:
1980
Size:
2,162 sqft
Type:
CONDO
Parking:
-
Heating:
Other
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: -
- Lot size: 0.64 sqft
- Building area: 2,162 sqft
- Garage: No
- Heating: Other
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central
- View: -
- Parking: -
- Amenities: -
- Price per square foot: $659
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 4325004184
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $1,307,887
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $1,424,800
Schools
- Middle School: Emerson Community Charter School with 5/10 star rating
- High School: University Senior High School Charter with 6/10 star rating