$34,274
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Airbtics projects $138/night at 68% occupancy ($34,274).
Top 51% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$35,657
Avg annual revenue
68%
Avg occupancy rate
$138
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$30k
$40k
$50k
Sign up to see the data on 10 all comparables
-$18,939
Profit
Revenue
$34,274
Operating Expenses
$18,136
Operating Income
$16,139
Mortgage & Taxes
$35,078
Profit (Cash Flow)
-$18,939
$125,850
Cash Investment
Down Payment
$104,000
Renos & Furnishing
$6,250
Closing Costs
$15,600
Total
$125,850
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-15.04%
Cap Rate
3.1%
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
$24,680
Deductible property tax
$5,148
Your total deduction
$71,317
Your adjusted annual income
$150,000 - $71,317 = $78,683
Taxes on $78,683 (30%)
$23,605
Your old tax bill
$45,000
Your new tax bill
$23,605
Estimated tax savings
$21,395
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com