Airbnb Investor Score
-$40,102
Annual Profit
2.9%
Cap Rate
-16.6%
Cash on Cash
$49,702
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $197/night at 98% occupancy ($70,514). Airbtics projects $159/night at 66% occupancy ($38,328).
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.
$38,972
Avg annual revenue
66%
Avg occupancy rate
$159
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$40k
$75k
$105k
Sign up to see the data on 40 all comparables
-$40,103
Profit
Revenue
$49,702
Operating Expenses
$20,141
Operating Income
$29,561
Mortgage & Taxes
$69,664
Profit (Cash Flow)
-$40,103
$241,775
Cash Investment
Down Payment
$206,543
Renos & Furnishing
$4,250
Closing Costs
$30,981
Total
$241,775
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-16.58%
Cap Rate
2.86%
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
$49,014
Deductible property tax
$10,224
Your total deduction
$260,797
Your adjusted annual income
$150,000 - $260,797 = -$110,797
Taxes on -$110,797 (30%)
-$33,239
Your old tax bill
$45,000
Your new tax bill
-$33,239
Estimated tax savings
$78,239
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:
1949
Size:
1,300 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: -
- Building area: 1,300 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: City
- Parking: -
- Amenities: Dishwasher, Dryer, Freezer, Range / Oven, Refrigerator, Washer
- Price per square foot: $794
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0125117
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $1,032,716
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Middle School: Francisco Middle School with 5/10 star rating
- High School: Galileo High School with 8/10 star rating