Airbnb Investor Score
-$1,818
Annual Profit
6.2%
Cap Rate
-2.1%
Cash on Cash
$40,652
Annual Revenue
This property is projected to be in the top 85% revenue percentile compared to similar properties nearby.
Projected nightly rate is $171/night at 51% occupancy.Projected nightly rate is $210/night at 53% occupancy.
Top 51% of comparables
Top 21% 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.
$32,310
Avg annual revenue
53%
Avg occupancy rate
$210
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$25k
$35k
$45k
Sign up to see the data on 10 all comparables
-$1,818
Profit
Revenue
$40,652
Operating Expenses
$18,965
Operating Income
$21,687
Mortgage & Taxes
$23,505
Profit (Cash Flow)
-$1,818
$88,644
Cash Investment
Down Payment
$69,690
Renos & Furnishing
$8,500
Closing Costs
$10,454
Total
$88,644
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.05%
Cap Rate
6.22%
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
$16,538
Deductible property tax
$3,450
Your total deduction
$37,512
Your adjusted annual income
$150,000 - $37,512 = $112,488
Taxes on $112,488 (30%)
$33,746
Your old tax bill
$45,000
Your new tax bill
$33,746
Estimated tax savings
$11,254
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:
-
Year built:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -