Airbnb Investor Score
$49,983
Annual Profit
14.6%
Cap Rate
31.9%
Cash on Cash
$122,342
Annual Revenue
BNBCalc predicts this property will get $396 per night with 66% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 26% 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.
$100,645
Avg annual revenue
66%
Avg occupancy rate
$396
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$125k
$205k
$295k
Sign up to see the data on 40 all comparables
$49,983
Profit
Revenue
$122,342
Operating Expenses
$29,584
Operating Income
$92,758
Mortgage & Taxes
$42,774
Profit (Cash Flow)
$49,983
$156,468
Cash Investment
Down Payment
$126,820
Renos & Furnishing
$10,625
Closing Costs
$19,023
Total
$156,468
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
31.94%
Cap Rate
14.62%
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
$30,095
Deductible property tax
$6,278
Your total deduction
$14,302
Your adjusted annual income
$150,000 - $14,302 = $135,698
Taxes on $135,698 (30%)
$40,709
Your old tax bill
$45,000
Your new tax bill
$40,709
Estimated tax savings
$4,291
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:
-
Size:
336 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: -
- Building area: 336 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: -
- Amenities: -
- Price per square foot: $1,887
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 494223031190
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed: 2024
- Assessed Value: $600,920
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $634,100
Schools
- Elementary School: Oakland Park Elementary School with 5/10 star rating
- Middle School: James S. Rickards Middle School with 4/10 star rating
- High School: Northeast High School with 5/10 star rating