Airbnb Investor Score
$8,337
Annual Profit
8.3%
Cap Rate
16.0%
Cash on Cash
$56,145
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $220/night at 70% occupancy.Projected nightly rate is $252/night at 61% occupancy.
Top 56% of comparables
Top 38% 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.
$57,209
Avg annual revenue
61%
Avg occupancy rate
$252
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$50k
$85k
$120k
Sign up to see the data on 40 all comparables
$30,959
Profit
Revenue
$56,145
Operating Expenses
$20,979
Operating Income
$35,166
Mortgage & Taxes
$4,208
Profit (Cash Flow)
$30,959
$180,500
Cash Investment
Down Payment
$170,000
Renos & Furnishing
$10,500
Total
$180,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.02%
Cap Rate
8.27%
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
$20,204
Deductible property tax
$4,208
Your total deduction
$37,089
Your adjusted annual income
$150,000 - $37,089 = $112,911
Taxes on $112,911 (30%)
$33,873
Your old tax bill
$45,000
Your new tax bill
$33,873
Estimated tax savings
$11,127
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:
6,930 sqft
Year built:
2002
Size:
2,065 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 6,930 sqft
- Building area: 2,065 sqft
- Garage: Yes
- Heating: Electric
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Refrigeration, Ceiling Fan(s)
- View: -
- Parking: Inside Entrance, Electric Door Opener
- Amenities: -
- Price per square foot: $216
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 50195670
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed: 2024
- Assessed Value: $411,700
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $446,900
Schools