Airbnb Investor Score
$35,827
Annual Profit
Infinity%
Cap Rate
409.5%
Cash on Cash
$56,905
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $190/night at 68% occupancy.Projected nightly rate is $163/night at 73% occupancy.
Top 28% of comparables
Top 26% 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.
$46,806
Avg annual revenue
73%
Avg occupancy rate
$163
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$35k
$55k
$70k
Sign up to see the data on 40 all comparables
$35,827
Profit
Revenue
$56,905
Operating Expenses
$21,078
Operating Income
$35,827
Mortgage & Taxes
$0
Profit (Cash Flow)
$35,827
$8,750
Cash Investment
Down Payment
$0
Renos & Furnishing
$8,750
Total
$8,750
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
409.45%
Cap Rate
∞%
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
$0
Deductible property tax
$0
Your total deduction
-$34,620
Your adjusted annual income
$150,000 - -$34,620 = $184,620
Taxes on $184,620 (30%)
$55,386
Your old tax bill
$45,000
Your new tax bill
$55,386
Estimated tax savings
-$10,386
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:
0.35 sqft
Year built:
1985
Size:
2,400 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced Air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 0.35 sqft
- Building area: 2,400 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: Central Air, Dual
- View: -
- Parking: Open
- Amenities: -
- Price per square foot: $202
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0763925902
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $516,404
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $485,500
Schools
- Elementary School: Farmington Woods Elementary with 7/10 star rating
- Middle School: East Cary Middle School with 6/10 star rating
- High School: Cary High with 6/10 star rating