Airbnb Investor Score
$4,964
Annual Profit
7.4%
Cap Rate
2.5%
Cash on Cash
$83,685
Annual Revenue
BNBCalc predicts this property will get $358 per night with 64% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 51% 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.
$84,200
Avg annual revenue
64%
Avg occupancy rate
$358
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$85k
$135k
$190k
Sign up to see the data on 40 all comparables
$4,965
Profit
Revenue
$83,685
Operating Expenses
$24,559
Operating Income
$59,126
Mortgage & Taxes
$54,161
Profit (Cash Flow)
$4,965
$195,292
Cash Investment
Down Payment
$160,580
Renos & Furnishing
$10,625
Closing Costs
$24,087
Total
$195,292
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.54%
Cap Rate
7.36%
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
$38,106
Deductible property tax
$7,949
Your total deduction
$76,044
Your adjusted annual income
$150,000 - $76,044 = $73,956
Taxes on $73,956 (30%)
$22,187
Your old tax bill
$45,000
Your new tax bill
$22,187
Estimated tax savings
$22,813
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:
5,057 sqft
Year built:
2006
Size:
2,735 sqft
Type:
SINGLE_FAMILY
Parking:
1
Heating:
Baseboard, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 5,057 sqft
- Building area: 2,735 sqft
- Garage: Yes
- Heating: Baseboard, natural gas
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: None, Other
- View: -
- Parking: Under, Off Street
- Amenities: -
- Price per square foot: $295
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 4622253
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $742,600
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $807,700
Schools
- Middle School: Thurgood Marshall Middle School with 3/10 star rating