Airbnb Investor Score
$5,519
Annual Profit
7.9%
Cap Rate
4.5%
Cash on Cash
$58,907
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $295/night at 48% occupancy.Projected nightly rate is $256/night at 63% occupancy.
Top 53% of comparables
Top 41% 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.
$60,352
Avg annual revenue
63%
Avg occupancy rate
$256
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$65k
$110k
$150k
Sign up to see the data on 40 all comparables
$5,520
Profit
Revenue
$58,907
Operating Expenses
$21,338
Operating Income
$37,569
Mortgage & Taxes
$32,049
Profit (Cash Flow)
$5,520
$121,773
Cash Investment
Down Payment
$95,020
Renos & Furnishing
$12,500
Closing Costs
$14,253
Total
$121,773
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.53%
Cap Rate
7.9%
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
$22,549
Deductible property tax
$4,703
Your total deduction
$43,272
Your adjusted annual income
$150,000 - $43,272 = $106,728
Taxes on $106,728 (30%)
$32,018
Your old tax bill
$45,000
Your new tax bill
$32,018
Estimated tax savings
$12,982
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:
0.32 sqft
Year built:
1972
Size:
2,426 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Natural Gas, Forced Air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 0.32 sqft
- Building area: 2,426 sqft
- Garage: No
- Heating: Natural gas, forced air
- Pool: No
- Fireplaces: 2
- Basement: Yes
- Cooling: Central Air
- View: -
- Parking: Attached
- Amenities: Free-Standing Range, Dishwasher, Washer, Dryer
- Price per square foot: $195
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 45213.0105
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $378,100
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $475,100
Schools
- Elementary School: Opportunity Elementary School with 4/10 star rating
- Middle School: Bowdish Middle School with 3/10 star rating
- High School: University High School with 6/10 star rating