Airbnb Investor Score
$56,363
Annual Profit
33.7%
Cap Rate
103.1%
Cash on Cash
$96,746
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $131/night at 71% occupancy.Projected nightly rate is $215/night at 70% occupancy.
Top 26% 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.
$53,624
Avg annual revenue
70%
Avg occupancy rate
$215
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$55k
$95k
$135k
Sign up to see the data on 40 all comparables
$56,363
Profit
Revenue
$96,746
Operating Expenses
$26,257
Operating Income
$70,489
Mortgage & Taxes
$14,125
Profit (Cash Flow)
$56,363
$54,662
Cash Investment
Down Payment
$41,880
Renos & Furnishing
$6,500
Closing Costs
$6,282
Total
$54,662
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
103.11%
Cap Rate
33.66%
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
$9,938
Deductible property tax
$2,073
Your total deduction
-$34,722
Your adjusted annual income
$150,000 - -$34,722 = $184,722
Taxes on $184,722 (30%)
$55,416
Your old tax bill
$45,000
Your new tax bill
$55,416
Estimated tax savings
-$10,416
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:
1997
Size:
1,229 sqft
Type:
CONDO
Parking:
-
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: -
- Lot size: -
- Building area: 1,229 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Air Conditioner, Central Air
- View: -
- Parking: -
- Amenities: Dishwasher, Dryer, Freezer, Garbage Disposal, Microwave, Refrigerator
- Price per square foot: $170
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 1674535604
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $200,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $209,400
Schools
- Middle School: Kernan Middle School with 4/10 star rating
- High School: Atlantic Coast High School with 7/10 star rating