Airbnb Investor Score
-$5,096
Annual Profit
5.7%
Cap Rate
-4.2%
Cash on Cash
$46,167
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $316/night at 40% occupancy ($46,166.84). Airbtics projects $420/night at 50% occupancy ($76,701).
Top 74% of comparables
Top 68% 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.
$84,386
Avg annual revenue
50%
Avg occupancy rate
$420
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$85k
$130k
$180k
Sign up to see the data on 15 all comparables
-$5,097
Profit
Revenue
$46,167
Operating Expenses
$19,682
Operating Income
$26,485
Mortgage & Taxes
$31,582
Profit (Cash Flow)
-$5,097
$120,681
Cash Investment
Down Payment
$93,636
Renos & Furnishing
$13,000
Closing Costs
$14,045
Total
$120,681
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.22%
Cap Rate
5.65%
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
$22,220
Deductible property tax
$4,635
Your total deduction
$108,470
Your adjusted annual income
$150,000 - $108,470 = $41,530
Taxes on $41,530 (30%)
$12,459
Your old tax bill
$45,000
Your new tax bill
$12,459
Estimated tax savings
$32,541
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:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- 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: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -