Airbnb Investor Score
$8,693
Annual Profit
9.5%
Cap Rate
35.0%
Cash on Cash
$45,714
Annual Revenue
BNBCalc predicts this property will get $149 per night with 80% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
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.
$46,020
Avg annual revenue
80%
Avg occupancy rate
$149
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$55k
$90k
$125k
Sign up to see the data on 40 all comparables
$26,824
Profit
Revenue
$45,714
Operating Expenses
$15,771
Operating Income
$29,943
Mortgage & Taxes
$3,118
Profit (Cash Flow)
$26,824
$67,250
Cash Investment
Down Payment
$63,000
Renos & Furnishing
$4,250
Total
$67,250
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
34.97%
Cap Rate
9.5%
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
$14,950
Deductible property tax
$3,118
Your total deduction
$23,099
Your adjusted annual income
$150,000 - $23,099 = $126,901
Taxes on $126,901 (30%)
$38,070
Your old tax bill
$45,000
Your new tax bill
$38,070
Estimated tax savings
$6,930
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:
-
Size:
-
Type:
CONDO
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $534,100
Schools
- Elementary School: Paradise Elementary School with 6/10 star rating
- Middle School: William E Orr Middle School with 5/10 star rating
- High School: Del Sol High School with 4/10 star rating