Airbnb Investor Score
-$2,159
Annual Profit
5.7%
Cap Rate
-3.8%
Cash on Cash
$29,610
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $118/night at 54% occupancy.Projected nightly rate is $117/night at 57% occupancy.
Top 31% of comparables
Top 26% 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.
$25,514
Avg annual revenue
57%
Avg occupancy rate
$117
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$5k
$20k
$35k
$55k
Sign up to see the data on 40 all comparables
-$2,159
Profit
Revenue
$29,610
Operating Expenses
$17,529
Operating Income
$12,081
Mortgage & Taxes
$14,240
Profit (Cash Flow)
-$2,159
$57,053
Cash Investment
Down Payment
$42,220
Renos & Furnishing
$8,500
Closing Costs
$6,333
Total
$57,053
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.78%
Cap Rate
5.72%
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
$10,019
Deductible property tax
$2,090
Your total deduction
$24,245
Your adjusted annual income
$150,000 - $24,245 = $125,755
Taxes on $125,755 (30%)
$37,726
Your old tax bill
$45,000
Your new tax bill
$37,726
Estimated tax savings
$7,274
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:
4,748 sqft
Year built:
2006
Size:
1,329 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Other
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 4,748 sqft
- Building area: 1,329 sqft
- Garage: No
- Heating: Other
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Other
- View: -
- Parking: Garage - Attached
- Amenities: -
- Price per square foot: $158
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: A67099900502700
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $204,446
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $211,100
Schools
- High School: El Dorado High School with 4/10 star rating