Airbnb Investor Score
-$15,319
Annual Profit
5.7%
Cap Rate
-4.6%
Cash on Cash
$106,589
Annual Revenue
This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
AirDNA projects $429/night at 59% occupancy ($92,446.9). Airbtics projects $379/night at 77% occupancy ($106,589).
Top 61% of comparables
Top 51% 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.
$112,123
Avg annual revenue
80%
Avg occupancy rate
$378
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$65k
$100k
$140k
$175k
Sign up to see the data on 10 all comparables
-$15,320
Profit
Revenue
$106,589
Operating Expenses
$27,537
Operating Income
$79,053
Mortgage & Taxes
$94,372
Profit (Cash Flow)
-$15,320
$330,270
Cash Investment
Down Payment
$279,800
Renos & Furnishing
$8,500
Closing Costs
$41,970
Total
$330,270
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.63%
Cap Rate
5.65%
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
$66,398
Deductible property tax
$13,850
Your total deduction
$315,113
Your adjusted annual income
$150,000 - $315,113 = -$165,113
Taxes on -$165,113 (30%)
-$49,534
Your old tax bill
$45,000
Your new tax bill
-$49,534
Estimated tax savings
$94,534
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: -