Airbnb Investor Score
-$487,934
Annual Profit
0.6%
Cap Rate
-26.5%
Cash on Cash
$71,296
Annual Revenue
BNBCalc predicts this property will get $305 per night with 64% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 58% 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.
$74,572
Avg annual revenue
64%
Avg occupancy rate
$305
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$70k
$115k
$160k
Sign up to see the data on 40 all comparables
-$487,935
Profit
Revenue
$71,296
Operating Expenses
$22,948
Operating Income
$48,347
Mortgage & Taxes
$536,282
Profit (Cash Flow)
-$487,935
$1,841,500
Cash Investment
Down Payment
$1,590,000
Renos & Furnishing
$13,000
Closing Costs
$238,500
Total
$1,841,500
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-26.49%
Cap Rate
0.6%
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
$377,315
Deductible property tax
$78,705
Your total deduction
$1,277,322
Your adjusted annual income
$150,000 - $1,277,322 = -$1,127,322
Taxes on -$1,127,322 (30%)
-$338,196
Your old tax bill
$45,000
Your new tax bill
-$338,196
Estimated tax savings
$383,196
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com