Airbnb Investor Score
-$3,319
Annual Profit
6.2%
Cap Rate
-2.3%
Cash on Cash
$56,803
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $251/night at 66% occupancy.Projected nightly rate is $243/night at 64% occupancy.
Top 51% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$60,137
Avg annual revenue
64%
Avg occupancy rate
$243
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$55k
$80k
$110k
Sign up to see the data on 10 all comparables
-$3,319
Profit
Revenue
$56,803
Operating Expenses
$21,064
Operating Income
$35,738
Mortgage & Taxes
$39,058
Profit (Cash Flow)
-$3,319
$141,670
Cash Investment
Down Payment
$115,800
Renos & Furnishing
$8,500
Closing Costs
$17,370
Total
$141,670
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.34%
Cap Rate
6.17%
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
$27,480
Deductible property tax
$5,732
Your total deduction
$61,853
Your adjusted annual income
$150,000 - $61,853 = $88,147
Taxes on $88,147 (30%)
$26,444
Your old tax bill
$45,000
Your new tax bill
$26,444
Estimated tax savings
$18,556
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: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -