Airbnb Investor Score
$43,225
Annual Profit
9.8%
Cap Rate
9.6%
Cash on Cash
$105,073
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $481/night at 59% occupancy.Projected nightly rate is $496/night at 58% occupancy.
Top 51% of comparables
Top 48% 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.
$109,115
Avg annual revenue
58%
Avg occupancy rate
$496
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$85k
$135k
$195k
Sign up to see the data on 40 all comparables
$43,226
Profit
Revenue
$105,073
Operating Expenses
$27,340
Operating Income
$77,734
Mortgage & Taxes
$34,508
Profit (Cash Flow)
$43,226
$450,564
Cash Investment
Down Payment
$418,382
Renos & Furnishing
$8,500
Closing Costs
$23,682
Total
$450,564
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.59%
Cap Rate
9.84%
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
$22,011
Deductible property tax
$7,815
Your total deduction
$39,439
Your adjusted annual income
$150,000 - $39,439 = $110,561
Taxes on $110,561 (30%)
$33,168
Your old tax bill
$45,000
Your new tax bill
$33,168
Estimated tax savings
$11,832
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:
9,583 sqft
Year built:
1978
Size:
1,620 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Forced Air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 9,583 sqft
- Building area: 1,620 sqft
- Garage: Yes
- Heating: Forced air
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: Mountain(s)
- Parking: Garage Door Opener
- Amenities: Dishwasher, Gas Range, Microwave, Vented Exhaust Fan, Refrigerator
- Price per square foot: $487
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 009605077
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $427,818
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $789,400
Schools
- Middle School: Raymond Cree Middle School with 4/10 star rating
- High School: Palm Springs High School with 6/10 star rating