$29,249
Annual Revenue
BNBCalc predicts this property will get $104 per night with 77% occupancy, putting it in the top 42% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 51% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$32,349
Avg annual revenue
77%
Avg occupancy rate
$104
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$25k
$35k
$45k
Sign up to see the data on 10 all comparables
$11,544
Profit
Revenue
$29,249
Operating Expenses
$17,482
Operating Income
$11,766
Mortgage & Taxes
$223
Profit (Cash Flow)
$11,544
$5,009
Cash Investment
Down Payment
$660
Renos & Furnishing
$4,250
Closing Costs
$99
Total
$5,009
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
230.46%
Cap Rate
356.55%
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
$157
Deductible property tax
$33
Your total deduction
-$10,630
Your adjusted annual income
$150,000 - -$10,630 = $160,630
Taxes on $160,630 (30%)
$48,189
Your old tax bill
$45,000
Your new tax bill
$48,189
Estimated tax savings
-$3,189
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com