Airbnb Investor Score
$317
Annual Profit
6.8%
Cap Rate
0.3%
Cash on Cash
$45,298
Annual Revenue
BNBCalc predicts this property will get $146 per night with 66% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 26% of comparables
Top 28% 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.
$36,673
Avg annual revenue
66%
Avg occupancy rate
$146
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$25k
$40k
$60k
Sign up to see the data on 40 all comparables
$318
Profit
Revenue
$45,298
Operating Expenses
$19,569
Operating Income
$25,729
Mortgage & Taxes
$25,411
Profit (Cash Flow)
$318
$95,141
Cash Investment
Down Payment
$75,340
Renos & Furnishing
$8,500
Closing Costs
$11,301
Total
$95,141
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.33%
Cap Rate
6.83%
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
$17,879
Deductible property tax
$3,729
Your total deduction
$38,174
Your adjusted annual income
$150,000 - $38,174 = $111,826
Taxes on $111,826 (30%)
$33,548
Your old tax bill
$45,000
Your new tax bill
$33,548
Estimated tax savings
$11,452
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:
0.32 sqft
Year built:
1970
Size:
1,225 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Floor Furnace, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 0.32 sqft
- Building area: 1,225 sqft
- Garage: No
- Heating: Floor furnace, natural gas
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Open
- Amenities: ENERGY STAR Qualified Dryer, ENERGY STAR Qualified Refrigerator, Ice Maker, Microwave, Washer
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0727761338
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $198,792
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $376,700
Schools
- Elementary School: Parkwood Elementary with 3/10 star rating
- Middle School: Lowe's Grove Middle with 3/10 star rating
- High School: Durham School of Technology with 8/10 star rating