Airbnb Investor Score
$11,806
Annual Profit
11.7%
Cap Rate
19.2%
Cash on Cash
$47,810
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $163/night at 64% occupancy.Projected nightly rate is $170/night at 77% occupancy.
Top 53% of comparables
Top 38% 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.
$49,919
Avg annual revenue
77%
Avg occupancy rate
$170
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$65k
$85k
Sign up to see the data on 40 all comparables
$11,806
Profit
Revenue
$47,810
Operating Expenses
$19,895
Operating Income
$27,915
Mortgage & Taxes
$16,109
Profit (Cash Flow)
$11,806
$61,424
Cash Investment
Down Payment
$47,760
Renos & Furnishing
$6,500
Closing Costs
$7,164
Total
$61,424
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.22%
Cap Rate
11.68%
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
$11,334
Deductible property tax
$2,364
Your total deduction
$12,748
Your adjusted annual income
$150,000 - $12,748 = $137,252
Taxes on $137,252 (30%)
$41,176
Your old tax bill
$45,000
Your new tax bill
$41,176
Estimated tax savings
$3,824
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:
0.38 sqft
Year built:
1996
Size:
1,044 sqft
Type:
CONDO
Parking:
-
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: 1
- Lot size: 0.38 sqft
- Building area: 1,044 sqft
- Garage: No
- Heating: Central, electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: -
- Amenities: Dishwasher, Dryer, Microwave, Range, Refrigerator, Washer
- Price per square foot: $228
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 272428668412218
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $182,700
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $238,800
Schools
- Elementary School: Sunshine Elementary with 4/10 star rating
- Middle School: Freedom Middle School with 3/10 star rating