Airbnb Investor Score
-$2,968
Annual Profit
5.8%
Cap Rate
-3.6%
Cash on Cash
$37,123
Annual Revenue
BNBCalc predicts this property will get $132 per night with 77% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 66% of comparables
Top 44% 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.
$38,942
Avg annual revenue
77%
Avg occupancy rate
$132
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$70k
$95k
Sign up to see the data on 40 all comparables
-$2,969
Profit
Revenue
$37,123
Operating Expenses
$18,506
Operating Income
$18,617
Mortgage & Taxes
$21,586
Profit (Cash Flow)
-$2,969
$82,100
Cash Investment
Down Payment
$64,000
Renos & Furnishing
$8,500
Closing Costs
$9,600
Total
$82,100
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.61%
Cap Rate
5.81%
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
$15,188
Deductible property tax
$3,168
Your total deduction
$35,844
Your adjusted annual income
$150,000 - $35,844 = $114,156
Taxes on $114,156 (30%)
$34,247
Your old tax bill
$45,000
Your new tax bill
$34,247
Estimated tax savings
$10,753
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:
6,534 sqft
Year built:
1947
Size:
3,430 sqft
Type:
SINGLE_FAMILY
Parking:
1
Heating:
Boiler, Forced Air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 6,534 sqft
- Building area: 3,430 sqft
- Garage: Yes
- Heating: Boiler, forced air
- Pool: Yes
- Fireplaces: 0
- Basement: Yes
- Cooling: Central Air
- View: -
- Parking: Attached, Concrete, Garage Door Opener
- Amenities: Dishwasher, Disposal, Exhaust Fan, Water Filtration System, Microwave, Range, Refrigerator, Water Softener Owned
- Price per square foot: $92
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 640114010179
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $284,600
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $318,600
Schools
- Elementary School: Riverside Central Elementary School with 1/10 star rating
- Middle School: Kellogg Middle School with 3/10 star rating