Airbnb Investor Score
-$10,033
Annual Profit
5.3%
Cap Rate
-5.9%
Cash on Cash
$57,482
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $369/night at 59% occupancy.Projected nightly rate is $258/night at 61% occupancy.
Top 66% of comparables
Top 33% 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.
$59,621
Avg annual revenue
61%
Avg occupancy rate
$258
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$60k
$90k
$125k
Sign up to see the data on 40 all comparables
-$10,034
Profit
Revenue
$57,482
Operating Expenses
$21,153
Operating Income
$36,329
Mortgage & Taxes
$46,363
Profit (Cash Flow)
-$10,034
$168,829
Cash Investment
Down Payment
$137,460
Renos & Furnishing
$10,750
Closing Costs
$20,619
Total
$168,829
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-5.94%
Cap Rate
5.28%
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
$32,620
Deductible property tax
$6,804
Your total deduction
$79,607
Your adjusted annual income
$150,000 - $79,607 = $70,393
Taxes on $70,393 (30%)
$21,118
Your old tax bill
$45,000
Your new tax bill
$21,118
Estimated tax savings
$23,882
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:
2025
Size:
2,693 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: -
- Building area: 2,693 sqft
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: Garage
- Amenities: -
- Price per square foot: $255
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 05302300750000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $177,382
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $687,300
Schools
- High School: Luther Burbank High School with 4/10 star rating