Airbnb Investor Score
-$11,912
Annual Profit
4.5%
Cap Rate
-9.4%
Cash on Cash
$42,591
Annual Revenue
BNBCalc predicts this property will get $169 per night with 69% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 51% 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.
$44,434
Avg annual revenue
69%
Avg occupancy rate
$169
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$60k
$80k
Sign up to see the data on 40 all comparables
-$11,912
Profit
Revenue
$42,591
Operating Expenses
$19,217
Operating Income
$23,374
Mortgage & Taxes
$35,287
Profit (Cash Flow)
-$11,912
$126,563
Cash Investment
Down Payment
$104,620
Renos & Furnishing
$6,250
Closing Costs
$15,693
Total
$126,563
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-9.41%
Cap Rate
4.46%
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
$24,827
Deductible property tax
$5,179
Your total deduction
$64,598
Your adjusted annual income
$150,000 - $64,598 = $85,402
Taxes on $85,402 (30%)
$25,621
Your old tax bill
$45,000
Your new tax bill
$25,621
Estimated tax savings
$19,379
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:
3,331 sqft
Year built:
1925
Size:
648 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 3,331 sqft
- Building area: 648 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: $807
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 6154006023
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $468,180
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $523,100
Schools
- Middle School: Bunche Middle School with 5/10 star rating
- High School: Centennial High School with 4/10 star rating