Airbnb Investor Score
-$48,591
Annual Profit
3.0%
Cap Rate
-16.0%
Cash on Cash
$59,359
Annual Revenue
BNBCalc predicts this property will get $239 per night with 68% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 56% 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.
$61,304
Avg annual revenue
68%
Avg occupancy rate
$239
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$55k
$85k
$120k
Sign up to see the data on 40 all comparables
-$48,591
Profit
Revenue
$59,359
Operating Expenses
$21,397
Operating Income
$37,963
Mortgage & Taxes
$86,554
Profit (Cash Flow)
-$48,591
$303,738
Cash Investment
Down Payment
$256,620
Renos & Furnishing
$8,625
Closing Costs
$38,493
Total
$303,738
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-15.99%
Cap Rate
2.95%
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
$60,897
Deductible property tax
$12,703
Your total deduction
$176,896
Your adjusted annual income
$150,000 - $176,896 = -$26,896
Taxes on -$26,896 (30%)
-$8,069
Your old tax bill
$45,000
Your new tax bill
-$8,069
Estimated tax savings
$53,069
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:
4,352 sqft
Year built:
1900
Size:
1,840 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 4,352 sqft
- Building area: 1,840 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: $697
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 2254501220
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $844,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $1,283,100
Schools
- Elementary School: Lowell Elementary School with 3/10 star rating
- Middle School: Edmonds S. Meany Middle School with 5/10 star rating
- High School: Garfield High School with 8/10 star rating