Airbnb Investor Score
$9,378
Annual Profit
8.4%
Cap Rate
6.7%
Cash on Cash
$70,390
Annual Revenue
BNBCalc predicts this property will get $236 per night with 61% occupancy, putting it in the top 47% 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.
$54,850
Avg annual revenue
61%
Avg occupancy rate
$236
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$60k
$95k
$130k
Sign up to see the data on 40 all comparables
$9,379
Profit
Revenue
$70,390
Operating Expenses
$22,831
Operating Income
$47,559
Mortgage & Taxes
$38,181
Profit (Cash Flow)
$9,379
$140,930
Cash Investment
Down Payment
$113,200
Renos & Furnishing
$10,750
Closing Costs
$16,980
Total
$140,930
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.65%
Cap Rate
8.4%
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
$26,863
Deductible property tax
$5,603
Your total deduction
$48,178
Your adjusted annual income
$150,000 - $48,178 = $101,822
Taxes on $101,822 (30%)
$30,547
Your old tax bill
$45,000
Your new tax bill
$30,547
Estimated tax savings
$14,453
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:
9,060 sqft
Year built:
1989
Size:
2,719 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 9,060 sqft
- Building area: 2,719 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 2
- Basement: No
- Cooling: Central Air, Ceiling Fan(s)
- View: -
- Parking: Alley Access, Door-Single, Driveway, Electric Gate
- Amenities: Dishwasher, Electric Range, Disposal, Microwave
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: R128035
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $550,512
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $566,000
Schools
- Elementary School: Rainwater Elementary School with 8/10 star rating
- Middle School: Blalack Middle School with 7/10 star rating
- High School: Creekview High School with 6/10 star rating