Airbnb Investor Score
$130,858
Annual Profit
22.6%
Cap Rate
64.6%
Cash on Cash
$230,104
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $740/night at 52% occupancy ($140,545.89). Airbtics projects $425/night at 68% occupancy ($88,169).
Top 44% of comparables
Top 1% 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.
$91,606
Avg annual revenue
68%
Avg occupancy rate
$355
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$90k
$145k
$205k
Sign up to see the data on 40 all comparables
$130,858
Profit
Revenue
$230,104
Operating Expenses
$43,593
Operating Income
$186,510
Mortgage & Taxes
$55,652
Profit (Cash Flow)
$130,858
$202,500
Cash Investment
Down Payment
$165,000
Renos & Furnishing
$12,750
Closing Costs
$24,750
Total
$202,500
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
64.62%
Cap Rate
22.6%
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
$39,155
Deductible property tax
$8,167
Your total deduction
$48,253
Your adjusted annual income
$150,000 - $48,253 = $101,747
Taxes on $101,747 (30%)
$30,524
Your old tax bill
$45,000
Your new tax bill
$30,524
Estimated tax savings
$14,476