$147,467
Annual Revenue
BNBCalc predicts this property will get $404 per night with 64% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 14% of comparables
Top 28% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$103,456
Avg annual revenue
64%
Avg occupancy rate
$404
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$120k
$200k
$290k
Sign up to see the data on 15 all comparables
$72,608
Profit
Revenue
$147,467
Operating Expenses
$20,864
Operating Income
$126,603
Mortgage & Taxes
$53,995
Profit (Cash Flow)
$72,608
$627,650
Cash Investment
Down Payment
$587,050
Renos & Furnishing
$10,750
Closing Costs
$29,850
Total
$627,650
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.56%
Cap Rate
12.72%
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
$36,088
Deductible property tax
$9,950
Your total deduction
$29,536
Your adjusted annual income
$150,000 - $29,536 = $120,464
Taxes on $120,464 (30%)
$36,139
Your old tax bill
$45,000
Your new tax bill
$36,139
Estimated tax savings
$8,861
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com