Airbnb Investor Score
$89,914
Annual Profit
1641.9%
Cap Rate
945.0%
Cash on Cash
$119,501
Annual Revenue
This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
Projected nightly rate is $413/night at 54% occupancy.Projected nightly rate is $399/night at 82% occupancy.
Top 61% of comparables
Top 41% 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.
$118,425
Avg annual revenue
82%
Avg occupancy rate
$399
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$50k
$100k
$155k
$210k
Sign up to see the data on 10 all comparables
$89,915
Profit
Revenue
$119,501
Operating Expenses
$29,215
Operating Income
$90,285
Mortgage & Taxes
$371
Profit (Cash Flow)
$89,915
$9,515
Cash Investment
Down Payment
$1,100
Renos & Furnishing
$8,250
Closing Costs
$165
Total
$9,515
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
944.99%
Cap Rate
1,641.85%
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
$261
Deductible property tax
$54
Your total deduction
-$88,231
Your adjusted annual income
$150,000 - -$88,231 = $238,231
Taxes on $238,231 (30%)
$71,469
Your old tax bill
$45,000
Your new tax bill
$71,469
Estimated tax savings
-$26,469
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:
CONDO
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: CONDO
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- 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: -