$77,607
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $332/night at 64% occupancy.
Top 51% of comparables
Top 51% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$83,586
Avg annual revenue
64%
Avg occupancy rate
$332
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$70k
$105k
$140k
Sign up to see the data on 10 all comparables
$11,678
Profit
Revenue
$77,607
Operating Expenses
$23,769
Operating Income
$53,838
Mortgage & Taxes
$42,161
Profit (Cash Flow)
$11,678
$154,500
Cash Investment
Down Payment
$125,000
Renos & Furnishing
$10,750
Closing Costs
$18,750
Total
$154,500
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.55%
Cap Rate
8.61%
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
$29,663
Deductible property tax
$6,187
Your total deduction
$51,724
Your adjusted annual income
$150,000 - $51,724 = $98,276
Taxes on $98,276 (30%)
$29,483
Your old tax bill
$45,000
Your new tax bill
$29,483
Estimated tax savings
$15,517
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com