Airbnb Investor Score
-$8,951
Annual Profit
4.3%
Cap Rate
-9.7%
Cash on Cash
$34,264
Annual Revenue
BNBCalc predicts this property will get $159 per night with 59% occupancy, putting it in the top 52% revenue percentile compared to similar properties nearby.
Top 58% of comparables
Top 23% 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.
$34,169
Avg annual revenue
59%
Avg occupancy rate
$159
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$35k
$60k
$85k
Sign up to see the data on 40 all comparables
-$8,951
Profit
Revenue
$34,264
Operating Expenses
$18,134
Operating Income
$16,129
Mortgage & Taxes
$25,080
Profit (Cash Flow)
-$8,951
$92,014
Cash Investment
Down Payment
$74,360
Renos & Furnishing
$6,500
Closing Costs
$11,154
Total
$92,014
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-9.72%
Cap Rate
4.33%
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
$17,646
Deductible property tax
$3,681
Your total deduction
$46,682
Your adjusted annual income
$150,000 - $46,682 = $103,318
Taxes on $103,318 (30%)
$30,995
Your old tax bill
$45,000
Your new tax bill
$30,995
Estimated tax savings
$14,005
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:
6,098 sqft
Year built:
1943
Size:
1,001 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 6,098 sqft
- Building area: 1,001 sqft
- Garage: No
- Heating: Central, electric
- Pool: No
- Fireplaces: 0
- Basement: No
- Cooling: Central Air, Electric
- View: -
- Parking: Attached Carport, Assigned, Covered, Guest, Open
- Amenities: Dryer, Dishwasher, Electric Range, Disposal, Refrigerator, Washer
- Price per square foot: $371
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 16202115036
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $113,883
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $371,800
Schools
- Elementary School: Crestwood Elementary School with 5/10 star rating
- Middle School: John C Fremont Middle School with 6/10 star rating
- High School: Valley High School with 1/10 star rating