Airbnb Investor Score
$1,350
Annual Profit
6.9%
Cap Rate
0.8%
Cash on Cash
$73,173
Annual Revenue
This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
Projected nightly rate is $255/night at 43% occupancy.Projected nightly rate is $378/night at 53% occupancy.
Top 56% 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.
$68,451
Avg annual revenue
53%
Avg occupancy rate
$378
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$60k
$95k
$135k
Sign up to see the data on 40 all comparables
$1,351
Profit
Revenue
$73,173
Operating Expenses
$23,192
Operating Income
$49,980
Mortgage & Taxes
$48,630
Profit (Cash Flow)
$1,351
$176,307
Cash Investment
Down Payment
$144,180
Renos & Furnishing
$10,500
Closing Costs
$21,627
Total
$176,307
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.76%
Cap Rate
6.93%
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
$34,215
Deductible property tax
$7,137
Your total deduction
$71,516
Your adjusted annual income
$150,000 - $71,516 = $78,484
Taxes on $78,484 (30%)
$23,545
Your old tax bill
$45,000
Your new tax bill
$23,545
Estimated tax savings
$21,455
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:
7,405 sqft
Year built:
1976
Size:
1,548 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Other
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 7,405 sqft
- Building area: 1,548 sqft
- Garage: No
- Heating: Other
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central
- View: -
- Parking: Garage - Attached
- Amenities: -
- Price per square foot: $465
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 110253009
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $432,090
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $720,900
Schools
- Middle School: Letha Raney Intermediate School with 4/10 star rating
- High School: Corona High School with 6/10 star rating