Airbnb Investor Score
-$33,961
Annual Profit
3.2%
Cap Rate
9.1%
Cash on Cash
$50,309
Annual Revenue
BNBCalc predicts this property will get $194 per night with 71% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 33% 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.
$51,424
Avg annual revenue
71%
Avg occupancy rate
$194
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$55k
$85k
$120k
Sign up to see the data on 40 all comparables
$20,689
Profit
Revenue
$50,309
Operating Expenses
$20,220
Operating Income
$30,089
Mortgage & Taxes
$9,400
Profit (Cash Flow)
$20,689
$227,135
Cash Investment
Down Payment
$189,900
Renos & Furnishing
$8,750
Closing Costs
$28,485
Total
$227,135
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.1%
Cap Rate
3.16%
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
$45,064
Deductible property tax
$9,400
Your total deduction
$129,235
Your adjusted annual income
$150,000 - $129,235 = $20,765
Taxes on $20,765 (30%)
$6,230
Your old tax bill
$45,000
Your new tax bill
$6,230
Estimated tax savings
$38,770
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:
2.81 sqft
Year built:
1993
Size:
3,666 sqft
Type:
SINGLE_FAMILY
Parking:
14
Heating:
Forced Air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 2.81 sqft
- Building area: 3,666 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: Central Air
- View: -
- Parking: Garage - Attached
- Amenities: Dishwasher, Disposal, Range, Refrigerator
- Price per square foot: $259
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 031540801
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $886,600
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $949,500
Schools
- High School: Vista Peak 9-12 Preparatory with 4/10 star rating