Airbnb Investor Score
$1,212
Annual Profit
7.1%
Cap Rate
1.2%
Cash on Cash
$47,241
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $203/night at 68% occupancy.Projected nightly rate is $223/night at 58% occupancy.
Top 58% of comparables
Top 41% 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.
$49,974
Avg annual revenue
58%
Avg occupancy rate
$223
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$50k
$80k
$105k
Sign up to see the data on 40 all comparables
$1,212
Profit
Revenue
$47,241
Operating Expenses
$19,821
Operating Income
$27,419
Mortgage & Taxes
$26,207
Profit (Cash Flow)
$1,212
$100,105
Cash Investment
Down Payment
$77,700
Renos & Furnishing
$10,750
Closing Costs
$11,655
Total
$100,105
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.21%
Cap Rate
7.05%
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
$18,439
Deductible property tax
$3,846
Your total deduction
$38,759
Your adjusted annual income
$150,000 - $38,759 = $111,241
Taxes on $111,241 (30%)
$33,372
Your old tax bill
$45,000
Your new tax bill
$33,372
Estimated tax savings
$11,628
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:
8,424 sqft
Year built:
1987
Size:
2,978 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Natural Gas, Zoned
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 8,424 sqft
- Building area: 2,978 sqft
- Garage: Yes
- Heating: Natural gas, zoned
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: Electric, Zoned
- View: -
- Parking: Additional Parking, Garage Door Opener, Detached
- Amenities: Electric Oven, Gas Cooktop, Dishwasher, Disposal, Microwave
- Price per square foot: $130
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 1157390620021
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $404,430
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $388,500
Schools
- Elementary School: Lowery Elementary School with 7/10 star rating
- Middle School: Aragon Middle School with 7/10 star rating
- High School: Langham Creek High School with 6/10 star rating