Airbnb Investor Score
-$19,154
Annual Profit
2.5%
Cap Rate
-17.1%
Cash on Cash
$28,599
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $251/night at 48% occupancy.Projected nightly rate is $145/night at 54% occupancy.
Top 53% 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.
$29,466
Avg annual revenue
54%
Avg occupancy rate
$145
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$35k
$65k
$90k
Sign up to see the data on 40 all comparables
-$19,155
Profit
Revenue
$28,599
Operating Expenses
$17,398
Operating Income
$11,201
Mortgage & Taxes
$30,356
Profit (Cash Flow)
-$19,155
$112,250
Cash Investment
Down Payment
$90,000
Renos & Furnishing
$8,750
Closing Costs
$13,500
Total
$112,250
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-17.06%
Cap Rate
2.48%
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
$21,357
Deductible property tax
$4,455
Your total deduction
$64,943
Your adjusted annual income
$150,000 - $64,943 = $85,057
Taxes on $85,057 (30%)
$25,517
Your old tax bill
$45,000
Your new tax bill
$25,517
Estimated tax savings
$19,483
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:
2,000 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced Air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: -
- Building area: 2,000 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Off Street
- Amenities: Dishwasher, Dryer, Freezer, Microwave, Oven, Refrigerator, Washer
- Price per square foot: $127
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 491113203029000101
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $101,400
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $254,800
Schools
- High School: Arsenal Technical High School with 1/10 star rating