Airbnb Investor Score
$8,274
Annual Profit
9.4%
Cap Rate
10.5%
Cash on Cash
$49,659
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $129/night at 64% occupancy ($30,154.54). Airbtics projects $206/night at 66% occupancy ($49,658).
Top 46% of comparables
Top 46% 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.
$51,331
Avg annual revenue
66%
Avg occupancy rate
$206
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$65k
$95k
Sign up to see the data on 40 all comparables
$8,274
Profit
Revenue
$49,659
Operating Expenses
$20,136
Operating Income
$29,523
Mortgage & Taxes
$21,249
Profit (Cash Flow)
$8,274
$78,700
Cash Investment
Down Payment
$63,000
Renos & Furnishing
$6,250
Closing Costs
$9,450
Total
$78,700
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.51%
Cap Rate
9.37%
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
$14,950
Deductible property tax
$3,118
Your total deduction
$60,528
Your adjusted annual income
$150,000 - $60,528 = $89,472
Taxes on $89,472 (30%)
$26,841
Your old tax bill
$45,000
Your new tax bill
$26,841
Estimated tax savings
$18,159
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:
3,005 sqft
Year built:
1938
Size:
996 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Other
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 3,005 sqft
- Building area: 996 sqft
- Garage: No
- Heating: Other
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: Other
- View: Golf Course
- Parking: Off Street, On Street
- Amenities: Some Electric Appliances, Convection Oven, Dishwasher, Electric Water Heater, Freezer, Refrigerator, Range Hood
- Price per square foot: $325
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 2003607015
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $154,300
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $323,900
Schools
- Middle School: Hubert Middle School with 2/10 star rating
- High School: The School Of Liberal Studies At Savannah High with 2/10 star rating