Airbnb Investor Score
$10,306
Annual Profit
8.7%
Cap Rate
7.9%
Cash on Cash
$67,789
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $228/night at 56% occupancy ($46,634.35). Airbtics projects $290/night at 64% occupancy ($67,789).
Top 41% of comparables
Top 36% 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.
$70,529
Avg annual revenue
64%
Avg occupancy rate
$290
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$80k
$130k
$190k
Sign up to see the data on 40 all comparables
$10,307
Profit
Revenue
$67,789
Operating Expenses
$22,493
Operating Income
$45,297
Mortgage & Taxes
$34,990
Profit (Cash Flow)
$10,307
$130,051
Cash Investment
Down Payment
$103,740
Renos & Furnishing
$10,750
Closing Costs
$15,561
Total
$130,051
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.92%
Cap Rate
8.73%
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
$24,618
Deductible property tax
$5,135
Your total deduction
$103,125
Your adjusted annual income
$150,000 - $103,125 = $46,875
Taxes on $46,875 (30%)
$14,062
Your old tax bill
$45,000
Your new tax bill
$14,062
Estimated tax savings
$30,938
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:
0.33 sqft
Year built:
1910
Size:
2,889 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Electric, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 0.33 sqft
- Building area: 2,889 sqft
- Garage: No
- Heating: Electric, natural gas
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central Air, Electric
- View: -
- Parking: Driveway, Gated, Off Street
- Amenities: Washer/Dryer, Refrigerator, Microwave, Electric Range, Double Oven, Dishwasher
- Price per square foot: $179
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 156b B 030
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $238,100
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $518,700
Schools
- Middle School: Orchard Knob Middle School with 2/10 star rating
- High School: The Howard School with 3/10 star rating