Airbnb Investor Score
$99,219
Annual Profit
24.0%
Cap Rate
65.6%
Cash on Cash
$174,353
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $1,225/night at 44% occupancy ($196,866.51). Airbtics projects $918/night at 52% occupancy ($174,352).
Top 50% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
35
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$162,976
Avg annual revenue
52%
Avg occupancy rate
$918
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$45k
$160k
$270k
$395k
Sign up to see the data on 35 all comparables
$99,219
Profit
Revenue
$174,353
Operating Expenses
$36,346
Operating Income
$138,007
Mortgage & Taxes
$38,788
Profit (Cash Flow)
$99,219
$151,250
Cash Investment
Down Payment
$115,000
Renos & Furnishing
$19,000
Closing Costs
$17,250
Total
$151,250
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
65.59%
Cap Rate
24%
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
$27,290
Deductible property tax
$5,692
Your total deduction
$28,650
Your adjusted annual income
$150,000 - $28,650 = $121,350
Taxes on $121,350 (30%)
$36,405
Your old tax bill
$45,000
Your new tax bill
$36,405
Estimated tax savings
$8,595
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:
5,924 sqft
Year built:
1918
Size:
4,200 sqft
Type:
MULTI_FAMILY
Parking:
-
Heating:
Forced air, Electric, Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: MULTI_FAMILY
- Stories: -
- Lot size: 5,924 sqft
- Building area: 4,200 sqft
- Garage: No
- Heating: Forced air, electric, gas
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central
- View: -
- Parking: Off-street, On-street
- Amenities: Dishwasher, Dryer, Freezer, Garbage disposal, Microwave, Range / Oven, Refrigerator, Washer
- Price per square foot: $107
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 022J01800000
- Flood Zone: No
Tax Info
- Year Assessed: 2020
- Assessed Value: $205,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $449,700
Schools
- Middle School: Meyzeek Middle School with 7/10 star rating