Airbnb Investor Score
-$648,876
Annual Profit
0.3%
Cap Rate
-28.1%
Cash on Cash
$43,654
Annual Revenue
BNBCalc predicts this property will get $164 per night with 74% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 58% of comparables
Top 36% 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.
$46,378
Avg annual revenue
74%
Avg occupancy rate
$164
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$60k
$85k
Sign up to see the data on 40 all comparables
-$648,876
Profit
Revenue
$43,654
Operating Expenses
$17,962
Operating Income
$25,692
Mortgage & Taxes
$674,569
Profit (Cash Flow)
-$648,876
$2,306,500
Cash Investment
Down Payment
$2,000,000
Renos & Furnishing
$6,500
Closing Costs
$300,000
Total
$2,306,500
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-28.13%
Cap Rate
0.25%
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
$474,610
Deductible property tax
$99,000
Your total deduction
$1,640,456
Your adjusted annual income
$150,000 - $1,640,456 = -$1,490,456
Taxes on -$1,490,456 (30%)
-$447,137
Your old tax bill
$45,000
Your new tax bill
-$447,137
Estimated tax savings
$492,137
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:
2017
Size:
1,137 sqft
Type:
APARTMENT
Parking:
-
Heating:
Forced air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: APARTMENT
- Stories: -
- Lot size: -
- Building area: 1,137 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Other
- View: -
- Parking: None
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Roberts Elementary School with 9/10 star rating
- Middle School: Cullen Middle School with 4/10 star rating
- High School: Lamar High School with 6/10 star rating