Airbnb Investor Score
-$1,448
Annual Profit
6.6%
Cap Rate
-0.5%
Cash on Cash
$118,734
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $422/night at 72% occupancy ($110,975.73). Airbtics projects $387/night at 84% occupancy ($118,733).
Top 66% of comparables
Top 33% 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.
$119,989
Avg annual revenue
84%
Avg occupancy rate
$387
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$65k
$130k
$200k
$270k
Sign up to see the data on 40 all comparables
-$1,449
Profit
Revenue
$118,734
Operating Expenses
$29,115
Operating Income
$89,618
Mortgage & Taxes
$91,067
Profit (Cash Flow)
-$1,449
$314,750
Cash Investment
Down Payment
$270,000
Renos & Furnishing
$4,250
Closing Costs
$40,500
Total
$314,750
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.46%
Cap Rate
6.63%
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
$64,072
Deductible property tax
$13,365
Your total deduction
$135,777
Your adjusted annual income
$150,000 - $135,777 = $14,223
Taxes on $14,223 (30%)
$4,267
Your old tax bill
$45,000
Your new tax bill
$4,267
Estimated tax savings
$40,733
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com