Airbnb Investor Score
$13,410
Annual Profit
11.0%
Cap Rate
17.3%
Cash on Cash
$55,795
Annual Revenue
BNBCalc predicts this property will get $225 per night with 54% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.
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.
$40,552
Avg annual revenue
54%
Avg occupancy rate
$225
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$45k
$80k
$115k
Sign up to see the data on 40 all comparables
$13,410
Profit
Revenue
$55,795
Operating Expenses
$20,933
Operating Income
$34,861
Mortgage & Taxes
$21,451
Profit (Cash Flow)
$13,410
$77,390
Cash Investment
Down Payment
$63,600
Renos & Furnishing
$4,250
Closing Costs
$9,540
Total
$77,390
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
17.32%
Cap Rate
10.96%
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
$15,093
Deductible property tax
$3,148
Your total deduction
$18,680
Your adjusted annual income
$150,000 - $18,680 = $131,320
Taxes on $131,320 (30%)
$39,396
Your old tax bill
$45,000
Your new tax bill
$39,396
Estimated tax savings
$5,604
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:
827.64 sqft
Year built:
1964
Size:
528 sqft
Type:
CONDO
Parking:
-
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: 1
- Lot size: 827.64 sqft
- Building area: 528 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 0
- Basement: No
- Cooling: Central Air
- View: None
- Parking: Open
- Amenities: Dishwasher, Disposal, Electric Range, Microwave, Free-Standing Range, Refrigerator, Washer/Dryer Stacked
- Price per square foot: $567
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 01080321200000
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $299,600
Schools
- Middle School: O Henry Middle School with 5/10 star rating
- High School: Austin High School with 7/10 star rating