Airbnb Investor Score
-$56,342
Annual Profit
3.0%
Cap Rate
-15.7%
Cash on Cash
$67,190
Annual Revenue
BNBCalc predicts this property will get $292 per night with 63% occupancy, putting it in the top 54% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 21% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$63,197
Avg annual revenue
63%
Avg occupancy rate
$292
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$50k
$80k
$120k
Sign up to see the data on 10 all comparables
-$56,342
Profit
Revenue
$67,190
Operating Expenses
$22,415
Operating Income
$44,776
Mortgage & Taxes
$101,118
Profit (Cash Flow)
-$56,342
$357,770
Cash Investment
Down Payment
$299,800
Renos & Furnishing
$13,000
Closing Costs
$44,970
Total
$357,770
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-15.74%
Cap Rate
2.98%
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
$71,144
Deductible property tax
$14,840
Your total deduction
$206,640
Your adjusted annual income
$150,000 - $206,640 = -$56,640
Taxes on -$56,640 (30%)
-$16,992
Your old tax bill
$45,000
Your new tax bill
-$16,992
Estimated tax savings
$61,992
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: Yes
- 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: -