Airbnb Investor Score
$23,608
Annual Profit
16.6%
Cap Rate
36.0%
Cash on Cash
$61,361
Annual Revenue
BNBCalc predicts this property will get $265 per night with 56% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 56% of comparables
Top 31% 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.
$57,310
Avg annual revenue
56%
Avg occupancy rate
$265
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$45k
$80k
$115k
Sign up to see the data on 40 all comparables
$23,609
Profit
Revenue
$61,361
Operating Expenses
$21,657
Operating Income
$39,704
Mortgage & Taxes
$16,095
Profit (Cash Flow)
$23,609
$65,628
Cash Investment
Down Payment
$47,720
Renos & Furnishing
$10,750
Closing Costs
$7,158
Total
$65,628
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
35.97%
Cap Rate
16.64%
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
$11,324
Deductible property tax
$2,362
Your total deduction
$1,512
Your adjusted annual income
$150,000 - $1,512 = $148,488
Taxes on $148,488 (30%)
$44,546
Your old tax bill
$45,000
Your new tax bill
$44,546
Estimated tax savings
$454
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:
871.2 sqft
Year built:
1920
Size:
2,350 sqft
Type:
TOWNHOUSE
Parking:
-
Heating:
Forced Air, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: TOWNHOUSE
- Stories: 4
- Lot size: 871.2 sqft
- Building area: 2,350 sqft
- Garage: No
- Heating: Forced air, natural gas
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central A/C, Electric
- View: Scenic Vista, Street
- Parking: On Street
- Amenities: Cooktop, Dishwasher, Disposal, Dryer - Electric, Energy Efficient Appliances, Double Oven, Oven - Wall, Range Hood, Refrigerator, Stainless Steel Appliance(s), Washer, Water Heater, Gas Water Heater
- Price per square foot: $101
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0319120262 008
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $133,333
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $238,600
Schools
- High School: Vivien T. Thomas Medical Arts Academy with 2/10 star rating