Airbnb Investor Score
$491
Annual Profit
6.8%
Cap Rate
25.9%
Cash on Cash
$103,547
Annual Revenue
BNBCalc predicts this property will get $489 per night with 53% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 26% of comparables
Top 61% 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.
$92,885
Avg annual revenue
53%
Avg occupancy rate
$489
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$45k
$75k
$110k
$150k
Sign up to see the data on 40 all comparables
$61,777
Profit
Revenue
$103,547
Operating Expenses
$35,205
Operating Income
$68,342
Mortgage & Taxes
$6,565
Profit (Cash Flow)
$61,777
$208,625
Cash Investment
Down Payment
$202,000
Renos & Furnishing
$6,625
Total
$208,625
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
25.85%
Cap Rate
6.76%
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
$51,983
Deductible property tax
$6,565
Your total deduction
$101,377
Your adjusted annual income
$150,000 - $101,377 = $48,623
Taxes on $48,623 (30%)
$14,587
Your old tax bill
$45,000
Your new tax bill
$14,587
Estimated tax savings
$30,413
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:
0.41 sqft
Year built:
1900
Size:
1,560 sqft
Type:
CONDO
Parking:
-
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: 2
- Lot size: 0.41 sqft
- Building area: 1,560 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: Unassigned
- Amenities: Dishwasher, Disposal, Dryer, Refrigerator, Washer
- Price per square foot: $1,061
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 09306206900
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $1,655,200
Schools
- Elementary School: Jones Elementary with 2/10 star rating
- Middle School: John Early Paideia Middle Magnet with 3/10 star rating
- High School: Pearl Cohn Magnet High School with 3/10 star rating