Airbnb Investor Score
$12,827
Annual Profit
9.3%
Cap Rate
10.2%
Cash on Cash
$69,732
Annual Revenue
This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $272/night at 77% occupancy.Projected nightly rate is $258/night at 74% occupancy.
Top 58% of comparables
Top 48% 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.
$73,788
Avg annual revenue
74%
Avg occupancy rate
$258
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$65k
$100k
$135k
Sign up to see the data on 40 all comparables
$12,827
Profit
Revenue
$69,732
Operating Expenses
$22,745
Operating Income
$46,987
Mortgage & Taxes
$34,160
Profit (Cash Flow)
$12,827
$125,222
Cash Investment
Down Payment
$101,280
Renos & Furnishing
$8,750
Closing Costs
$15,192
Total
$125,222
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.24%
Cap Rate
9.27%
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
$24,034
Deductible property tax
$5,013
Your total deduction
$38,549
Your adjusted annual income
$150,000 - $38,549 = $111,451
Taxes on $111,451 (30%)
$33,435
Your old tax bill
$45,000
Your new tax bill
$33,435
Estimated tax savings
$11,565
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:
7,044 sqft
Year built:
1961
Size:
1,490 sqft
Type:
SINGLE_FAMILY
Parking:
1
Heating:
Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 7,044 sqft
- Building area: 1,490 sqft
- Garage: Yes
- Heating: Electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Garage - Attached
- Amenities: Dishwasher, Disposal, Microwave
- Price per square foot: $329
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 262915990360000150
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $274,047
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $491,200
Schools
- Elementary School: Ponce De Leon Elementary School with 8/10 star rating
- Middle School: Largo Middle School with 4/10 star rating