$93,882
Annual Revenue
This property is projected to be in the top 56% revenue percentile compared to similar properties nearby.
Projected nightly rate is $504/night at 51% occupancy.Projected nightly rate is $895/night at 57% occupancy.
Top 51% of comparables
Top 71% 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.
$147,284
Avg annual revenue
57%
Avg occupancy rate
$895
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$50k
$130k
$205k
$290k
Sign up to see the data on 10 all comparables
$10,659
Profit
Revenue
$93,882
Operating Expenses
$25,885
Operating Income
$67,998
Mortgage & Taxes
$57,338
Profit (Cash Flow)
$10,659
$208,250
Cash Investment
Down Payment
$170,000
Renos & Furnishing
$12,750
Closing Costs
$25,500
Total
$208,250
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.11%
Cap Rate
7.99%
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
$40,342
Deductible property tax
$8,415
Your total deduction
$75,308
Your adjusted annual income
$150,000 - $75,308 = $74,692
Taxes on $74,692 (30%)
$22,408
Your old tax bill
$45,000
Your new tax bill
$22,408
Estimated tax savings
$22,592
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com