Airbnb Investor Score
$40,988
Annual Profit
1287.6%
Cap Rate
364.8%
Cash on Cash
$63,085
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $1,551/night at 82% occupancy ($464,524.62). Airbtics projects $254/night at 68% occupancy ($63,084).
Top 56% of comparables
Top 51% 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.
$65,167
Avg annual revenue
68%
Avg occupancy rate
$254
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$60k
$95k
$130k
Sign up to see the data on 40 all comparables
$40,988
Profit
Revenue
$63,085
Operating Expenses
$21,881
Operating Income
$41,204
Mortgage & Taxes
$216
Profit (Cash Flow)
$40,988
$11,236
Cash Investment
Down Payment
$640
Renos & Furnishing
$10,500
Closing Costs
$96
Total
$11,236
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
364.79%
Cap Rate
1,287.62%
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
$152
Deductible property tax
$32
Your total deduction
-$37,158
Your adjusted annual income
$150,000 - -$37,158 = $187,158
Taxes on $187,158 (30%)
$56,147
Your old tax bill
$45,000
Your new tax bill
$56,147
Estimated tax savings
-$11,147
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:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -