Airbnb Investor Score
$5,810
Annual Profit
10.2%
Cap Rate
12.8%
Cash on Cash
$35,553
Annual Revenue
BNBCalc predicts this property will get $157 per night with 62% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 58% 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.
$37,402
Avg annual revenue
62%
Avg occupancy rate
$157
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$65k
$90k
Sign up to see the data on 40 all comparables
$5,810
Profit
Revenue
$35,553
Operating Expenses
$18,302
Operating Income
$17,251
Mortgage & Taxes
$11,441
Profit (Cash Flow)
$5,810
$45,508
Cash Investment
Down Payment
$33,920
Renos & Furnishing
$6,500
Closing Costs
$5,088
Total
$45,508
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.76%
Cap Rate
10.17%
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
$8,049
Deductible property tax
$1,679
Your total deduction
$11,889
Your adjusted annual income
$150,000 - $11,889 = $138,111
Taxes on $138,111 (30%)
$41,433
Your old tax bill
$45,000
Your new tax bill
$41,433
Estimated tax savings
$3,567
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:
1,029 sqft
Type:
APARTMENT
Parking:
-
Heating:
Heat Pump, Wall Furnace
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: APARTMENT
- Stories: -
- Lot size: -
- Building area: 1,029 sqft
- Garage: No
- Heating: Heat pump, wall furnace
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air, Wall Unit, Window Unit
- View: -
- Parking: Off Street
- Amenities: Dishwasher, Freezer, Microwave, Oven, Refrigerator
- Price per square foot: $164
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 00000662163380000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $161,940
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $169,600
Schools
- Elementary School: John J Pershing Elementary School with 7/10 star rating
- Middle School: Benjamin Franklin Middle School with 6/10 star rating
- High School: Hillcrest High School with 4/10 star rating