Airbnb Investor Score
$16,853
Annual Profit
4.2%
Cap Rate
69.1%
Cash on Cash
$41,024
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $243/night at 56% occupancy.Projected nightly rate is $216/night at 52% occupancy.
Top 53% of comparables
Top 44% 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.
$42,934
Avg annual revenue
52%
Avg occupancy rate
$216
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$45k
$80k
$115k
Sign up to see the data on 40 all comparables
$16,853
Profit
Revenue
$41,024
Operating Expenses
$19,013
Operating Income
$22,011
Mortgage & Taxes
$5,158
Profit (Cash Flow)
$16,853
$8,750
Cash Investment
Down Payment
$0
Renos & Furnishing
$8,750
Total
$8,750
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
69.12%
Cap Rate
4.22%
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
$NaN
Deductible property tax
$5,158
Your total deduction
$NaN
Your adjusted annual income
$150,000 - $NaN = $NaN
Taxes on $NaN (30%)
$NaN
Your old tax bill
$45,000
Your new tax bill
$NaN
Estimated tax savings
$NaN
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:
6,250 sqft
Year built:
2004
Size:
1,800 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced air, Other
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 6,250 sqft
- Building area: 1,800 sqft
- Garage: No
- Heating: Forced air, other
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Other
- View: -
- Parking: None
- Amenities: Dryer, Washer
- Price per square foot: $289
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 14005400081527
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $400,200
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $521,000
Schools
- Elementary School: Parkside Elementary School with 6/10 star rating
- Middle School: King Middle School with 3/10 star rating
- High School: Maynard H. Jackson- Jr. High School with 4/10 star rating