Airbnb Investor Score
-$30,773
Annual Profit
2.7%
Cap Rate
-16.9%
Cash on Cash
$38,862
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $308/night at 45% occupancy.Projected nightly rate is $280/night at 38% occupancy.
Top 48% of comparables
Top 48% 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.
$41,942
Avg annual revenue
38%
Avg occupancy rate
$280
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$35k
$55k
$80k
Sign up to see the data on 40 all comparables
-$30,773
Profit
Revenue
$38,862
Operating Expenses
$18,732
Operating Income
$20,130
Mortgage & Taxes
$50,903
Profit (Cash Flow)
-$30,773
$182,308
Cash Investment
Down Payment
$150,920
Renos & Furnishing
$8,750
Closing Costs
$22,638
Total
$182,308
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-16.87%
Cap Rate
2.66%
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
$35,814
Deductible property tax
$7,471
Your total deduction
$106,737
Your adjusted annual income
$150,000 - $106,737 = $43,263
Taxes on $43,263 (30%)
$12,979
Your old tax bill
$45,000
Your new tax bill
$12,979
Estimated tax savings
$32,021
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:
1.24 sqft
Year built:
2012
Size:
2,528 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Baseboard, Passive Solar, Wood Stove
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 1.24 sqft
- Building area: 2,528 sqft
- Garage: No
- Heating: Baseboard, passive solar, wood stove
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Window Unit(s)
- View: Mountain(s)
- Parking: Off Street, Driveway
- Amenities: Washer/Dryer Stacked, Stainless Steel Appliance(s), Refrigerator, Free-Standing Gas Oven, Dishwasher
- Price per square foot: $298
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 164.0526
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $140,800
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $754,600
Schools