Airbnb Investor Score
$9,646
Annual Profit
19.0%
Cap Rate
36.5%
Cash on Cash
$32,938
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $195/night at 35% occupancy.Projected nightly rate is $167/night at 54% occupancy.
Top 51% of comparables
Top 38% 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.
$35,433
Avg annual revenue
54%
Avg occupancy rate
$167
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$35k
$65k
$95k
Sign up to see the data on 40 all comparables
$9,647
Profit
Revenue
$32,938
Operating Expenses
$17,962
Operating Income
$14,976
Mortgage & Taxes
$5,329
Profit (Cash Flow)
$9,647
$26,420
Cash Investment
Down Payment
$15,800
Renos & Furnishing
$8,250
Closing Costs
$2,370
Total
$26,420
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
36.51%
Cap Rate
18.95%
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
$3,749
Deductible property tax
$782
Your total deduction
-$682
Your adjusted annual income
$150,000 - -$682 = $150,682
Taxes on $150,682 (30%)
$45,205
Your old tax bill
$45,000
Your new tax bill
$45,205
Estimated tax savings
-$205
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:
4,791 sqft
Year built:
1946
Size:
1,373 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Forced Air, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 4,791 sqft
- Building area: 1,373 sqft
- Garage: Yes
- Heating: Forced air, natural gas
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: Two Car Garage, Detached
- Amenities: -
- Price per square foot: $61
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: W21I024906S
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $17,423
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $83,900
Schools
- High School: Osborn Academy Of Mathematics with 2/10 star rating