Airbnb Investor Score
$8,003
Annual Profit
166.8%
Cap Rate
148.2%
Cash on Cash
$25,311
Annual Revenue
BNBCalc predicts this property will get $99 per night with 70% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 58% of comparables
Top 41% 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.
$26,898
Avg annual revenue
70%
Avg occupancy rate
$99
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$20k
$30k
$40k
Sign up to see the data on 40 all comparables
$8,004
Profit
Revenue
$25,311
Operating Expenses
$16,970
Operating Income
$8,341
Mortgage & Taxes
$337
Profit (Cash Flow)
$8,004
$5,400
Cash Investment
Down Payment
$1,000
Renos & Furnishing
$4,250
Closing Costs
$150
Total
$5,400
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
148.21%
Cap Rate
166.81%
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
$237
Deductible property tax
$49
Your total deduction
-$6,922
Your adjusted annual income
$150,000 - -$6,922 = $156,922
Taxes on $156,922 (30%)
$47,077
Your old tax bill
$45,000
Your new tax bill
$47,077
Estimated tax savings
-$2,077
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com