Airbnb Investor Score
$25,158
Annual Profit
12.8%
Cap Rate
25.3%
Cash on Cash
$76,789
Annual Revenue
BNBCalc predicts this property will get $189 per night with 90% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 31% of comparables
Top 26% 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.
$63,745
Avg annual revenue
90%
Avg occupancy rate
$189
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$60k
$90k
$120k
Sign up to see the data on 40 all comparables
$25,159
Profit
Revenue
$76,789
Operating Expenses
$23,663
Operating Income
$53,126
Mortgage & Taxes
$27,968
Profit (Cash Flow)
$25,159
$99,608
Cash Investment
Down Payment
$82,920
Renos & Furnishing
$4,250
Closing Costs
$12,438
Total
$99,608
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
25.25%
Cap Rate
12.81%
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
$19,677
Deductible property tax
$4,105
Your total deduction
$16,501
Your adjusted annual income
$150,000 - $16,501 = $133,499
Taxes on $133,499 (30%)
$40,050
Your old tax bill
$45,000
Your new tax bill
$40,050
Estimated tax savings
$4,950
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:
1963
Size:
271 sqft
Type:
CONDO
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: -
- Lot size: -
- Building area: 271 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: None
- Parking: None
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 1260270310015
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $310,600
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $414,200
Schools
- Elementary School: President Thomas Jefferson Elementary School with 8/10 star rating
- Middle School: President George Washington Middle School with 8/10 star rating
- High School: Kaimuki High School with 3/10 star rating