Airbnb Investor Score
$29,382
Annual Profit
17.5%
Cap Rate
124.6%
Cash on Cash
$80,777
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $378/night at 52% occupancy ($71,792.36). Airbtics projects $243/night at 63% occupancy ($55,915).
Top 26% 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.
$55,067
Avg annual revenue
63%
Avg occupancy rate
$243
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$65k
$115k
$170k
Sign up to see the data on 40 all comparables
$53,395
Profit
Revenue
$80,777
Operating Expenses
$24,181
Operating Income
$56,596
Mortgage & Taxes
$3,202
Profit (Cash Flow)
$53,395
$33,138
Cash Investment
Down Payment
$22,638
Renos & Furnishing
$10,500
Total
$33,138
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
124.63%
Cap Rate
17.5%
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
$20,858
Deductible property tax
$3,202
Your total deduction
$42,590
Your adjusted annual income
$150,000 - $42,590 = $107,410
Taxes on $107,410 (30%)
$32,223
Your old tax bill
$45,000
Your new tax bill
$32,223
Estimated tax savings
$12,777
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:
2,026 sqft
Year built:
1915
Size:
1,600 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Baseboard - Electric, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 2,026 sqft
- Building area: 1,600 sqft
- Garage: No
- Heating: Baseboard - electric, natural gas
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Window Unit(s)
- View: City
- Parking: Off Street
- Amenities: Oven/Range - Gas, Hot Water (60 plus Gallon Tank)
- Price per square foot: $202
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 021190800
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $392,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $323,400
Schools
- High School: Furness Horace High School with 4/10 star rating