Airbnb Investor Score
$55,212
Annual Profit
23.0%
Cap Rate
63.7%
Cash on Cash
$105,464
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $263/night at 53% occupancy.Projected nightly rate is $313/night at 65% occupancy.
Top 26% of comparables
Top 26% 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.
$77,590
Avg annual revenue
65%
Avg occupancy rate
$313
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$70k
$110k
$155k
Sign up to see the data on 40 all comparables
$55,213
Profit
Revenue
$105,464
Operating Expenses
$27,390
Operating Income
$78,074
Mortgage & Taxes
$22,861
Profit (Cash Flow)
$55,213
$86,697
Cash Investment
Down Payment
$67,780
Renos & Furnishing
$8,750
Closing Costs
$10,167
Total
$86,697
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
63.68%
Cap Rate
23.03%
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
$16,085
Deductible property tax
$3,355
Your total deduction
-$20,431
Your adjusted annual income
$150,000 - -$20,431 = $170,431
Taxes on $170,431 (30%)
$51,129
Your old tax bill
$45,000
Your new tax bill
$51,129
Estimated tax savings
-$6,129
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:
1,217 sqft
Type:
APARTMENT
Parking:
-
Heating:
Forced Air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: APARTMENT
- Stories: -
- Lot size: -
- Building area: 1,217 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Attached
- Amenities: Dishwasher, Dryer, Freezer, Microwave, Refrigerator, Washer
- Price per square foot: $2
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 00C18160000000000
- Flood Zone: No
Tax Info
- Year Assessed: 2022
- Assessed Value: $2,456,700
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Ben Milam Elementary School with 6/10 star rating
- Middle School: Alex W Spence Talented/Gifted Academy with 4/10 star rating
- High School: North Dallas High School with 3/10 star rating