Airbnb Investor Score
$49,429
Annual Profit
19.8%
Cap Rate
48.4%
Cash on Cash
$101,903
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $377/night at 62% occupancy ($85,372.13). Airbtics projects $450/night at 62% occupancy ($101,903).
Top 61% of comparables
Top 44% 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.
$104,004
Avg annual revenue
62%
Avg occupancy rate
$450
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$115k
$195k
$280k
Sign up to see the data on 40 all comparables
$49,430
Profit
Revenue
$101,903
Operating Expenses
$26,927
Operating Income
$74,976
Mortgage & Taxes
$25,546
Profit (Cash Flow)
$49,430
$102,101
Cash Investment
Down Payment
$75,740
Renos & Furnishing
$15,000
Closing Costs
$11,361
Total
$102,101
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
48.41%
Cap Rate
19.79%
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
$17,973
Deductible property tax
$3,749
Your total deduction
$35,532
Your adjusted annual income
$150,000 - $35,532 = $114,468
Taxes on $114,468 (30%)
$34,340
Your old tax bill
$45,000
Your new tax bill
$34,340
Estimated tax savings
$10,660
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:
10,802 sqft
Year built:
1984
Size:
2,528 sqft
Type:
MULTI_FAMILY
Parking:
2
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: MULTI_FAMILY
- Stories: 2
- Lot size: 10,802 sqft
- Building area: 2,528 sqft
- Garage: Yes
- Heating: Central, electric
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: Central Air, Electric
- View: -
- Parking: Garage, Garage Faces Rear
- Amenities: Dryer, Dishwasher, Electric Cooktop, Electric Oven, Washer
- Price per square foot: $149
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 381295000E05B0000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $199,980
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $378,700
Schools
- Elementary School: Shaw Elementary School with 5/10 star rating
- Middle School: Agnew Middle School with 5/10 star rating
- High School: Mesquite High School with 4/10 star rating