Airbnb Investor Score
-$783
Annual Profit
5.8%
Cap Rate
-2.8%
Cash on Cash
$21,414
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $115/night at 55% occupancy.Projected nightly rate is $143/night at 41% occupancy.
Top 53% of comparables
Top 44% 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.
$22,429
Avg annual revenue
41%
Avg occupancy rate
$143
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$25k
$40k
$55k
Sign up to see the data on 40 all comparables
-$783
Profit
Revenue
$21,414
Operating Expenses
$16,464
Operating Income
$4,950
Mortgage & Taxes
$5,734
Profit (Cash Flow)
-$783
$28,050
Cash Investment
Down Payment
$17,000
Renos & Furnishing
$8,500
Closing Costs
$2,550
Total
$28,050
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.79%
Cap Rate
5.82%
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
$4,034
Deductible property tax
$841
Your total deduction
$10,377
Your adjusted annual income
$150,000 - $10,377 = $139,623
Taxes on $139,623 (30%)
$41,887
Your old tax bill
$45,000
Your new tax bill
$41,887
Estimated tax savings
$3,113
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:
1,394 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: -
- Building area: 1,394 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: $60
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $85,000
Schools
- Elementary School: Charles A Brown Elementary School with 3/10 star rating
- Middle School: Green Acres Middle School with 4/10 star rating