Airbnb Investor Score
$20,464
Annual Profit
4.3%
Cap Rate
3.2%
Cash on Cash
$46,196
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $209/night at 60% occupancy.Projected nightly rate is $204/night at 62% occupancy.
Top 56% of comparables
Top 46% 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.
$47,833
Avg annual revenue
62%
Avg occupancy rate
$204
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$55k
$80k
$115k
Sign up to see the data on 40 all comparables
$20,465
Profit
Revenue
$46,196
Operating Expenses
$19,685
Operating Income
$26,511
Mortgage & Taxes
$6,046
Profit (Cash Flow)
$20,465
$637,771
Cash Investment
Down Payment
$610,700
Renos & Furnishing
$8,750
Closing Costs
$18,321
Total
$637,771
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.2%
Cap Rate
4.34%
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
$0
Deductible property tax
$6,046
Your total deduction
$47,409
Your adjusted annual income
$150,000 - $47,409 = $102,591
Taxes on $102,591 (30%)
$30,777
Your old tax bill
$45,000
Your new tax bill
$30,777
Estimated tax savings
$14,223
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:
0.32 sqft
Year built:
1998
Size:
2,233 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 0.32 sqft
- Building area: 2,233 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central
- View: -
- Parking: Garage - Attached
- Amenities: -
- Price per square foot: $273
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 51422410
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $347,923
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $610,700
Schools
- Elementary School: Bud Beasley Elementary School with 6/10 star rating
- Middle School: Lou Mendive Middle School with 5/10 star rating
- High School: Edward C Reed High School with 3/10 star rating