Airbnb Investor Score
$7,800
Annual Profit
10.0%
Cap Rate
12.2%
Cash on Cash
$43,307
Annual Revenue
BNBCalc predicts this property will get $167 per night with 71% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 53% of comparables
Top 31% 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.
$45,616
Avg annual revenue
71%
Avg occupancy rate
$167
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$65k
$100k
$140k
Sign up to see the data on 40 all comparables
$7,801
Profit
Revenue
$43,307
Operating Expenses
$19,310
Operating Income
$23,997
Mortgage & Taxes
$16,196
Profit (Cash Flow)
$7,801
$63,723
Cash Investment
Down Payment
$48,020
Renos & Furnishing
$8,500
Closing Costs
$7,203
Total
$63,723
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.24%
Cap Rate
9.99%
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
$11,395
Deductible property tax
$2,377
Your total deduction
$17,159
Your adjusted annual income
$150,000 - $17,159 = $132,841
Taxes on $132,841 (30%)
$39,852
Your old tax bill
$45,000
Your new tax bill
$39,852
Estimated tax savings
$5,148
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:
0.35 sqft
Year built:
1970
Size:
1,722 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Other
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 0.35 sqft
- Building area: 1,722 sqft
- Garage: No
- Heating: Other
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central
- View: -
- Parking: Garage
- Amenities: -
- Price per square foot: $139
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 00283203019
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $154,370
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $240,100
Schools
- Elementary School: Leaphart Elementary School with 4/10 star rating
- Middle School: Irmo Middle School with 5/10 star rating
- High School: Irmo High School with 3/10 star rating