Airbnb Investor Score
$12,890
Annual Profit
722.9%
Cap Rate
186.4%
Cash on Cash
$30,680
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $124/night at 64% occupancy.Projected nightly rate is $129/night at 66% occupancy.
Top 68% 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.
$32,997
Avg annual revenue
66%
Avg occupancy rate
$129
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$65k
$95k
Sign up to see the data on 40 all comparables
$12,891
Profit
Revenue
$30,680
Operating Expenses
$17,668
Operating Income
$13,012
Mortgage & Taxes
$121
Profit (Cash Flow)
$12,891
$6,914
Cash Investment
Down Payment
$360
Renos & Furnishing
$6,500
Closing Costs
$54
Total
$6,914
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
186.44%
Cap Rate
722.89%
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
$85
Deductible property tax
$18
Your total deduction
-$11,815
Your adjusted annual income
$150,000 - -$11,815 = $161,815
Taxes on $161,815 (30%)
$48,545
Your old tax bill
$45,000
Your new tax bill
$48,545
Estimated tax savings
-$3,545
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:
2016
Size:
978 sqft
Type:
APARTMENT
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: APARTMENT
- Stories: 3
- Lot size: -
- Building area: 978 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- 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
- Middle School: Connolly Middle School with 4/10 star rating
- High School: McClintock High School with 5/10 star rating