$73,268
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Airbtics projects $340/night at 59% occupancy ($73,267).
Top 51% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$76,234
Avg annual revenue
59%
Avg occupancy rate
$340
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$70k
$110k
$150k
Sign up to see the data on 10 all comparables
-$88,223
Profit
Revenue
$73,268
Operating Expenses
$23,205
Operating Income
$50,063
Mortgage & Taxes
$138,287
Profit (Cash Flow)
-$88,223
$480,250
Cash Investment
Down Payment
$410,000
Renos & Furnishing
$8,750
Closing Costs
$61,500
Total
$480,250
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-18.37%
Cap Rate
2.44%
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
$97,295
Deductible property tax
$20,295
Your total deduction
$526,408
Your adjusted annual income
$150,000 - $526,408 = -$376,408
Taxes on -$376,408 (30%)
-$112,923
Your old tax bill
$45,000
Your new tax bill
-$112,923
Estimated tax savings
$157,923
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com