Airbnb Investor Score
$49,515
Annual Profit
15.0%
Cap Rate
34.3%
Cash on Cash
$119,161
Annual Revenue
BNBCalc predicts this property will get $375 per night with 87% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 63% of comparables
Top 44% 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.
$123,881
Avg annual revenue
87%
Avg occupancy rate
$375
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$110k
$190k
$275k
Sign up to see the data on 40 all comparables
$49,516
Profit
Revenue
$119,161
Operating Expenses
$29,171
Operating Income
$89,990
Mortgage & Taxes
$40,474
Profit (Cash Flow)
$49,516
$144,375
Cash Investment
Down Payment
$120,000
Renos & Furnishing
$6,375
Closing Costs
$18,000
Total
$144,375
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
34.29%
Cap Rate
14.99%
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
$28,477
Deductible property tax
$5,940
Your total deduction
$10,805
Your adjusted annual income
$150,000 - $10,805 = $139,195
Taxes on $139,195 (30%)
$41,759
Your old tax bill
$45,000
Your new tax bill
$41,759
Estimated tax savings
$3,241
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:
-
Year built:
-
Size:
851 sqft
Type:
APARTMENT
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: APARTMENT
- Stories: -
- Lot size: -
- Building area: 851 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Window Unit
- View: -
- Parking: -
- Amenities: Dishwasher, Dryer, Microwave, Oven, Refrigerator, Washer
- Price per square foot: $4
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: President Thomas Jefferson Elementary School with 8/10 star rating
- Middle School: President George Washington Middle School with 8/10 star rating
- High School: Kaimuki High School with 3/10 star rating