Airbnb Investor Score
$27,767
Annual Profit
13.7%
Cap Rate
27.6%
Cash on Cash
$78,655
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $400/night at 75% occupancy.Projected nightly rate is $236/night at 62% occupancy.
Top 28% of comparables
Top 28% 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.
$54,919
Avg annual revenue
62%
Avg occupancy rate
$236
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$60k
$100k
$145k
Sign up to see the data on 40 all comparables
$27,767
Profit
Revenue
$78,655
Operating Expenses
$23,905
Operating Income
$54,750
Mortgage & Taxes
$26,983
Profit (Cash Flow)
$27,767
$100,750
Cash Investment
Down Payment
$80,000
Renos & Furnishing
$8,750
Closing Costs
$12,000
Total
$100,750
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
27.56%
Cap Rate
13.68%
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
$18,984
Deductible property tax
$3,960
Your total deduction
$13,067
Your adjusted annual income
$150,000 - $13,067 = $136,933
Taxes on $136,933 (30%)
$41,080
Your old tax bill
$45,000
Your new tax bill
$41,080
Estimated tax savings
$3,920
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:
1,136 sqft
Year built:
1974
Size:
1,150 sqft
Type:
CONDO
Parking:
-
Heating:
Forced air, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: -
- Lot size: 1,136 sqft
- Building area: 1,150 sqft
- Garage: No
- Heating: Forced air, electric
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central
- View: City
- Parking: Garage - Attached
- Amenities: Dishwasher, Garbage disposal, Microwave, Range / Oven, Refrigerator, Trash compactor
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 14005000150037
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $199,200
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $225,200
Schools
- Elementary School: Hope Hill Elementary School with 3/10 star rating
- Middle School: David T Howard Middle School with 6/10 star rating
- High School: Midtown High School with 7/10 star rating