Airbnb Investor Score
$3,563
Annual Profit
8.1%
Cap Rate
5.2%
Cash on Cash
$39,972
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $228/night at 48% occupancy ($39,972.3). Airbtics projects $155/night at 46% occupancy ($26,041).
Top 48% of comparables
Top 8% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$27,065
Avg annual revenue
46%
Avg occupancy rate
$155
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$25k
$40k
$55k
Sign up to see the data on 15 all comparables
$3,564
Profit
Revenue
$39,972
Operating Expenses
$18,876
Operating Income
$21,096
Mortgage & Taxes
$17,532
Profit (Cash Flow)
$3,564
$68,277
Cash Investment
Down Payment
$51,980
Renos & Furnishing
$8,500
Closing Costs
$7,797
Total
$68,277
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.21%
Cap Rate
8.11%
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
$12,335
Deductible property tax
$2,573
Your total deduction
$60,817
Your adjusted annual income
$150,000 - $60,817 = $89,183
Taxes on $89,183 (30%)
$26,755
Your old tax bill
$45,000
Your new tax bill
$26,755
Estimated tax savings
$18,245
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:
10,019 sqft
Year built:
1957
Size:
1,328 sqft
Type:
SFR
Parking:
-
Heating:
CENTRAL
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 2124 Wilkinson Ct | 4 | 3 | 2,319 | - | 10,454 | 1971 | $275,000 | 103 |
| 1230 Avondale Dr | 4 | 2 | 2,688 | - | 10,890 | 1957 | $325,000 | - |
| 1229 Leslie Ln | 3 | 2 | 1,242 | - | 10,019 | 1953 | $186,000 | 33 |
| 1208 Westlawn Dr | 3 | 2 | 1,224 | - | 10,454 | 1952 | $250,000 | - |
| 1212 Windsor Way | 3 | 1 | 1,000 | - | 9,148 | 1959 | $333,000 | 20 |
| 926 W Eufaula St | 3 | 2 | 1,586 | - | 9,583 | 1947 | $343,500 | - |
| 1217 Camden Way | 3 | 2 | 1,690 | - | 10,454 | 1950 | $0 | - |
| 1212 Ann Arbor Dr | 3 | 2 | 1,714 | - | 10,454 | 1951 | $275,000 | 49 |
| 2545 Cypress Ave | 3 | 2 | 1,750 | - | 10,019 | 1968 | $255,000 | 32 |
| 713 Cruce St | 3 | 2 | 1,682 | - | 5,663 | 1940 | $425,000 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 10,019 sqft
- Building area: 1,328 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R1
- Land Use: Residential
- Parcel Number: NC29HETH2 1 7001
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $20,186
- County Est. Land Value: $40,064
- Assessed Land Value: $4,380
- County Est. Structure Value: $144,575
Market Estimate: -