Airbnb Investor Score
$2,149
Annual Profit
8.2%
Cap Rate
2.5%
Cash on Cash
$40,323
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $307/night at 34% occupancy.Projected nightly rate is $175/night at 53% occupancy.
Top 23% of comparables
Top 28% 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.
$37,120
Avg annual revenue
53%
Avg occupancy rate
$175
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$35k
$50k
$70k
Sign up to see the data on 40 all comparables
$2,149
Profit
Revenue
$40,323
Operating Expenses
$9,082
Operating Income
$31,241
Mortgage & Taxes
$29,092
Profit (Cash Flow)
$2,149
$87,400
Cash Investment
Down Payment
$76,000
Renos & Furnishing
$0
Closing Costs
$11,400
Total
$87,400
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.45%
Cap Rate
8.22%
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
$18,035
Deductible property tax
$7,220
Your total deduction
$35,497
Your adjusted annual income
$150,000 - $35,497 = $114,503
Taxes on $114,503 (30%)
$34,351
Your old tax bill
$45,000
Your new tax bill
$34,351
Estimated tax savings
$10,649
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:
2,174 sqft
Year built:
2014
Size:
1,312 sqft
Type:
TOWNHOUSE
Parking:
-
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: TOWNHOUSE
- Stories: 2
- Lot size: 2,174 sqft
- Building area: 1,312 sqft
- Garage: No
- Heating: Central, electric
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Assigned, Front Entry, Other
- Amenities: Dishwasher, Electric Oven, Electric Range, Free-Standing Range, Refrigerator, Range Hood, Dryer, Washer
- Price per square foot: $284
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 434400010090
- Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk
Tax Info
- Year Assessed: 2024
- Assessed Value: $405,929
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $373,300
Schools
- High School: Flour Bluff High School with 6/10 star rating