$48,504
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Airbtics projects $166/night at 80% occupancy ($48,504).
Top 61% of comparables
Top 21% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$50,686
Avg annual revenue
80%
Avg occupancy rate
$166
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$75k
$105k
Sign up to see the data on 10 all comparables
-$1,830
Profit
Revenue
$48,504
Operating Expenses
$19,986
Operating Income
$28,519
Mortgage & Taxes
$30,349
Profit (Cash Flow)
-$1,830
$111,977
Cash Investment
Down Payment
$89,980
Renos & Furnishing
$8,500
Closing Costs
$13,497
Total
$111,977
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.63%
Cap Rate
6.33%
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
$21,353
Deductible property tax
$4,454
Your total deduction
$99,969
Your adjusted annual income
$150,000 - $99,969 = $50,031
Taxes on $50,031 (30%)
$15,009
Your old tax bill
$45,000
Your new tax bill
$15,009
Estimated tax savings
$29,991
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com