Airbnb Investor Score
-$12,494
Annual Profit
5.1%
Cap Rate
-6.8%
Cash on Cash
$60,988
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $312/night at 60% occupancy.Projected nightly rate is $242/night at 69% occupancy.
Top 56% of comparables
Top 33% 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.
$61,712
Avg annual revenue
69%
Avg occupancy rate
$242
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$70k
$115k
$165k
Sign up to see the data on 40 all comparables
-$12,494
Profit
Revenue
$60,988
Operating Expenses
$21,608
Operating Income
$39,380
Mortgage & Taxes
$51,874
Profit (Cash Flow)
-$12,494
$183,370
Cash Investment
Down Payment
$153,800
Renos & Furnishing
$6,500
Closing Costs
$23,070
Total
$183,370
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.81%
Cap Rate
5.12%
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
$36,498
Deductible property tax
$7,613
Your total deduction
$89,575
Your adjusted annual income
$150,000 - $89,575 = $60,425
Taxes on $60,425 (30%)
$18,128
Your old tax bill
$45,000
Your new tax bill
$18,128
Estimated tax savings
$26,872
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:
871.2 sqft
Year built:
2014
Size:
765 sqft
Type:
CONDO
Parking:
1
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: 1
- Lot size: 871.2 sqft
- Building area: 765 sqft
- Garage: Yes
- Heating: Central, electric
- Pool: Yes
- Fireplaces: -
- Basement: Yes
- Cooling: Central Air
- View: City
- Parking: Assigned
- Amenities: Electric Range, Dishwasher, Disposal, Dryer, Microwave, Refrigerator, Washer
- Price per square foot: $509
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 093090C00700CO
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $402,200
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $390,100
Schools
- Elementary School: Jones Elementary with 4/10 star rating
- Middle School: John Early Paideia Middle Magnet with 3/10 star rating
- High School: Pearl Cohn Magnet High School with 3/10 star rating