Airbnb Investor Score
-$7,295
Annual Profit
3.6%
Cap Rate
-11.7%
Cash on Cash
$25,443
Annual Revenue
BNBCalc predicts this property will get $129 per night with 54% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 46% of comparables
Top 48% 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.
$26,623
Avg annual revenue
54%
Avg occupancy rate
$129
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$45k
$65k
Sign up to see the data on 40 all comparables
-$7,296
Profit
Revenue
$25,443
Operating Expenses
$16,988
Operating Income
$8,455
Mortgage & Taxes
$15,751
Profit (Cash Flow)
-$7,296
$62,205
Cash Investment
Down Payment
$46,700
Renos & Furnishing
$8,500
Closing Costs
$7,005
Total
$62,205
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-11.72%
Cap Rate
3.62%
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
$11,082
Deductible property tax
$2,312
Your total deduction
$31,601
Your adjusted annual income
$150,000 - $31,601 = $118,399
Taxes on $118,399 (30%)
$35,520
Your old tax bill
$45,000
Your new tax bill
$35,520
Estimated tax savings
$9,480
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:
5,662 sqft
Year built:
2002
Size:
1,506 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 5,662 sqft
- Building area: 1,506 sqft
- Garage: No
- Heating: Central, electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: Carport
- Amenities: Electric Water Heater
- Price per square foot: $155
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 7475640010078000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $222,764
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $233,500
Schools
- Elementary School: Brite Elementary School with 6/10 star rating
- Middle School: Lucio Middle School with 4/10 star rating
- High School: Lopez High School with 4/10 star rating