Airbnb Investor Score
$50,708
Annual Profit
30.9%
Cap Rate
80.4%
Cash on Cash
$90,292
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $514/night at 94% occupancy ($176,471.29). Airbtics projects $552/night at 59% occupancy ($90,291).
Top 48% of comparables
Top 42% of comparables
Seasonality
Sign up to view the full seasonality chart
32
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$86,780
Avg annual revenue
59%
Avg occupancy rate
$419
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$75k
$130k
$185k
Sign up to see the data on 32 all comparables
$50,708
Profit
Revenue
$90,292
Operating Expenses
$25,418
Operating Income
$64,874
Mortgage & Taxes
$14,166
Profit (Cash Flow)
$50,708
$63,050
Cash Investment
Down Payment
$42,000
Renos & Furnishing
$14,750
Closing Costs
$6,300
Total
$63,050
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
80.42%
Cap Rate
30.89%
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
$9,967
Deductible property tax
$2,079
Your total deduction
-$1,665
Your adjusted annual income
$150,000 - -$1,665 = $151,665
Taxes on $151,665 (30%)
$45,499
Your old tax bill
$45,000
Your new tax bill
$45,499
Estimated tax savings
-$499
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
0.26 sqft
Year built:
1975
Size:
2,499 sqft
Type:
MULTI_FAMILY
Parking:
-
Heating:
Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: MULTI_FAMILY
- Stories: 1
- Lot size: 0.26 sqft
- Building area: 2,499 sqft
- Garage: No
- Heating: Electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: Canal
- Parking: Common, Driveway, On Street
- Amenities: -
- Price per square foot: $84
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 241925000300008800
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $93,736
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Treadway Elementary School with 4/10 star rating
- Middle School: Tavares Middle School with 4/10 star rating
- High School: Tavares High School with 4/10 star rating