Airbnb Investor Score
-$3,446
Annual Profit
6.0%
Cap Rate
-2.9%
Cash on Cash
$49,407
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $190/night at 68% occupancy.Projected nightly rate is $153/night at 69% occupancy.
Top 26% of comparables
Top 26% 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.
$39,311
Avg annual revenue
69%
Avg occupancy rate
$153
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$65k
$85k
Sign up to see the data on 40 all comparables
-$3,447
Profit
Revenue
$49,407
Operating Expenses
$20,103
Operating Income
$29,304
Mortgage & Taxes
$32,750
Profit (Cash Flow)
-$3,447
$118,415
Cash Investment
Down Payment
$97,100
Renos & Furnishing
$6,750
Closing Costs
$14,565
Total
$118,415
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.91%
Cap Rate
6.03%
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
$23,042
Deductible property tax
$4,806
Your total deduction
$52,476
Your adjusted annual income
$150,000 - $52,476 = $97,524
Taxes on $97,524 (30%)
$29,257
Your old tax bill
$45,000
Your new tax bill
$29,257
Estimated tax savings
$15,743
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:
1,742 sqft
Year built:
2008
Size:
1,443 sqft
Type:
TOWNHOUSE
Parking:
-
Heating:
Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: TOWNHOUSE
- Stories: -
- Lot size: 1,742 sqft
- Building area: 1,443 sqft
- Garage: No
- Heating: Natural gas
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Open
- Amenities: Dishwasher, Disposal, Free-Standing Electric Range, Microwave, Refrigerator, Water Heater
- Price per square foot: $336
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: LO8 YARBOROUGH PARK BM200701739
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $491,696
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $485,500
Schools
- Elementary School: Conn Elementary with 5/10 star rating
- High School: Needham Broughton High with 7/10 star rating