Airbnb Investor Score
$51,003
Annual Profit
14.9%
Cap Rate
290.0%
Cash on Cash
$113,956
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $249/night at 74% occupancy.Projected nightly rate is $272/night at 66% occupancy.
Top 61% of comparables
Top 11% 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.
$70,297
Avg annual revenue
64%
Avg occupancy rate
$303
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 40 all comparables
$79,767
Profit
Revenue
$113,956
Operating Expenses
$28,494
Operating Income
$85,462
Mortgage & Taxes
$5,695
Profit (Cash Flow)
$79,767
$10,250
Cash Investment
Down Payment
$0
Renos & Furnishing
$10,250
Total
$10,250
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
289.97%
Cap Rate
14.85%
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
$5,695
Your total deduction
-$15,554
Your adjusted annual income
$150,000 - -$15,554 = $165,554
Taxes on $165,554 (30%)
$49,666
Your old tax bill
$45,000
Your new tax bill
$49,666
Estimated tax savings
-$4,666
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:
2019
Size:
3,472 sqft
Type:
LOT
Parking:
-
Heating:
Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: LOT
- Stories: -
- Lot size: 0.32 sqft
- Building area: 3,472 sqft
- Garage: No
- Heating: Gas
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: $165
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0092547
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $575,262
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: North Chatham Elementary with 5/10 star rating
- Middle School: Margaret B. Pollard Middle School with 5/10 star rating
- High School: Northwood High with 6/10 star rating