Airbnb Investor Score
-$10,860
Annual Profit
6.2%
Cap Rate
-2.2%
Cash on Cash
$162,114
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $955/night at 52% occupancy.Projected nightly rate is $807/night at 55% occupancy.
Top 53% 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.
$164,724
Avg annual revenue
55%
Avg occupancy rate
$807
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$55k
$155k
$255k
$360k
Sign up to see the data on 40 all comparables
-$10,860
Profit
Revenue
$162,114
Operating Expenses
$34,755
Operating Income
$127,359
Mortgage & Taxes
$138,219
Profit (Cash Flow)
-$10,860
$484,770
Cash Investment
Down Payment
$409,800
Renos & Furnishing
$13,500
Closing Costs
$61,470
Total
$484,770
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.24%
Cap Rate
6.21%
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
$97,248
Deductible property tax
$20,285
Your total deduction
$215,714
Your adjusted annual income
$150,000 - $215,714 = -$65,714
Taxes on -$65,714 (30%)
-$19,714
Your old tax bill
$45,000
Your new tax bill
-$19,714
Estimated tax savings
$64,714
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:
6,534 sqft
Year built:
2021
Size:
2,684 sqft
Type:
SINGLE_FAMILY
Parking:
1
Heating:
Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 6,534 sqft
- Building area: 2,684 sqft
- Garage: Yes
- Heating: Electric
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Electric
- View: -
- Parking: Garage
- Amenities: Dishwasher, Disposal, Dryer, Ice Maker, Microwave, Range Hood, Refrigerator W/IceMk, Gas Range, Washer
- Price per square foot: $763
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 143S19250400110030
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $1,471,433
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Middle School: Emerald Coast Middle School with 6/10 star rating
- High School: South Walton High School with 8/10 star rating