Airbnb Investor Score
$39,012
Annual Profit
25.5%
Cap Rate
64.4%
Cash on Cash
$76,701
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $334/night at 55% occupancy.Projected nightly rate is $243/night at 57% occupancy.
Top 11% of comparables
Top 23% 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.
$52,465
Avg annual revenue
57%
Avg occupancy rate
$243
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$45k
$70k
$95k
Sign up to see the data on 40 all comparables
$39,012
Profit
Revenue
$76,701
Operating Expenses
$23,651
Operating Income
$53,050
Mortgage & Taxes
$14,038
Profit (Cash Flow)
$39,012
$60,613
Cash Investment
Down Payment
$41,620
Renos & Furnishing
$12,750
Closing Costs
$6,243
Total
$60,613
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
64.36%
Cap Rate
25.49%
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
$9,877
Deductible property tax
$2,060
Your total deduction
-$16,637
Your adjusted annual income
$150,000 - -$16,637 = $166,637
Taxes on $166,637 (30%)
$49,991
Your old tax bill
$45,000
Your new tax bill
$49,991
Estimated tax savings
-$4,991
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:
8,319 sqft
Year built:
1977
Size:
3,203 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Other, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 8,319 sqft
- Building area: 3,203 sqft
- Garage: No
- Heating: Other, electric
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central
- View: -
- Parking: Carport, Garage
- Amenities: Dishwasher, Dryer, Freezer, Microwave, Range / Oven, Refrigerator, Washer
- Price per square foot: $64
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 1094750000016
- Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk
Tax Info
- Year Assessed: 2024
- Assessed Value: $352,798
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $208,100
Schools
- High School: Kerr High School with 9/10 star rating