Airbnb Investor Score
-$22,937
Annual Profit
3.9%
Cap Rate
-11.6%
Cash on Cash
$52,551
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $436/night at 33% occupancy.Projected nightly rate is $359/night at 37% occupancy.
Top 61% of comparables
Top 11% 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.
$52,486
Avg annual revenue
37%
Avg occupancy rate
$359
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$50k
$80k
$120k
Sign up to see the data on 10 all comparables
-$22,938
Profit
Revenue
$52,551
Operating Expenses
$20,512
Operating Income
$32,040
Mortgage & Taxes
$54,977
Profit (Cash Flow)
-$22,938
$197,950
Cash Investment
Down Payment
$163,000
Renos & Furnishing
$10,500
Closing Costs
$24,450
Total
$197,950
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-11.58%
Cap Rate
3.93%
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
$38,681
Deductible property tax
$8,068
Your total deduction
$105,127
Your adjusted annual income
$150,000 - $105,127 = $44,873
Taxes on $44,873 (30%)
$13,462
Your old tax bill
$45,000
Your new tax bill
$13,462
Estimated tax savings
$31,538
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:
-
Year built:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -