Airbnb Investor Score
-$6,279
Annual Profit
6.0%
Cap Rate
-3.3%
Cash on Cash
$70,536
Annual Revenue
This property is projected to be in the top 54% revenue percentile compared to similar properties nearby.
Projected nightly rate is $360/night at 58% occupancy.Projected nightly rate is $284/night at 68% occupancy.
Top 34% of comparables
Top 45% of comparables
Seasonality
Sign up to view the full seasonality chart
9
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$70,556
Avg annual revenue
68%
Avg occupancy rate
$284
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$70k
$100k
$135k
Sign up to see the data on 9 all comparables
-$6,279
Profit
Revenue
$70,536
Operating Expenses
$22,850
Operating Income
$47,686
Mortgage & Taxes
$53,965
Profit (Cash Flow)
-$6,279
$192,500
Cash Investment
Down Payment
$160,000
Renos & Furnishing
$8,500
Closing Costs
$24,000
Total
$192,500
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.26%
Cap Rate
5.96%
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
$37,969
Deductible property tax
$7,920
Your total deduction
$86,707
Your adjusted annual income
$150,000 - $86,707 = $63,293
Taxes on $63,293 (30%)
$18,988
Your old tax bill
$45,000
Your new tax bill
$18,988
Estimated tax savings
$26,012
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: 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: -