Airbnb Investor Score
$28,202
Annual Profit
13.8%
Cap Rate
27.3%
Cash on Cash
$79,156
Annual Revenue
BNBCalc predicts this property will get $277 per night with 65% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 28% of comparables
Top 26% 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.
$68,218
Avg annual revenue
65%
Avg occupancy rate
$277
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$70k
$100k
$140k
Sign up to see the data on 40 all comparables
$28,203
Profit
Revenue
$79,156
Operating Expenses
$23,970
Operating Income
$55,185
Mortgage & Taxes
$26,983
Profit (Cash Flow)
$28,203
$103,250
Cash Investment
Down Payment
$80,000
Renos & Furnishing
$11,250
Closing Costs
$12,000
Total
$103,250
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
27.31%
Cap Rate
13.79%
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
$18,984
Deductible property tax
$3,960
Your total deduction
$12,977
Your adjusted annual income
$150,000 - $12,977 = $137,023
Taxes on $137,023 (30%)
$41,107
Your old tax bill
$45,000
Your new tax bill
$41,107
Estimated tax savings
$3,893
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:
7,706 sqft
Year built:
1954
Size:
2,600 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 7,706 sqft
- Building area: 2,600 sqft
- Garage: No
- Heating: Natural gas
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Refrigeration
- View: -
- Parking: Carport, Open
- Amenities: -
- Price per square foot: $153
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 13312034
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed: 2024
- Assessed Value: $501,500
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Middle School: Connolly Middle School with 4/10 star rating
- High School: Tempe High School with 4/10 star rating