Airbnb Investor Score
-$6,506
Annual Profit
4.9%
Cap Rate
-7.1%
Cash on Cash
$36,159
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $273/night at 49% occupancy.Projected nightly rate is $180/night at 55% occupancy.
Top 53% of comparables
Top 38% 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.
$37,365
Avg annual revenue
55%
Avg occupancy rate
$180
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$35k
$55k
$75k
Sign up to see the data on 40 all comparables
-$6,506
Profit
Revenue
$36,159
Operating Expenses
$18,381
Operating Income
$17,778
Mortgage & Taxes
$24,284
Profit (Cash Flow)
-$6,506
$91,425
Cash Investment
Down Payment
$72,000
Renos & Furnishing
$8,625
Closing Costs
$10,800
Total
$91,425
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-7.11%
Cap Rate
4.93%
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
$17,086
Deductible property tax
$3,564
Your total deduction
$43,361
Your adjusted annual income
$150,000 - $43,361 = $106,639
Taxes on $106,639 (30%)
$31,992
Your old tax bill
$45,000
Your new tax bill
$31,992
Estimated tax savings
$13,008
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:
7,405 sqft
Year built:
1966
Size:
1,600 sqft
Type:
MULTI_FAMILY
Parking:
-
Heating:
Other
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: MULTI_FAMILY
- Stories: -
- Lot size: 7,405 sqft
- Building area: 1,600 sqft
- Garage: No
- Heating: Other
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central
- View: -
- Parking: -
- Amenities: -
- Price per square foot: $55
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 08110017500
- Flood Zone: No
Tax Info
- Year Assessed: 2018
- Assessed Value: $88,900
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Robert Churchwell Museum Magnet Elementary School with 3/10 star rating
- Middle School: John Early Paideia Middle Magnet with 3/10 star rating
- High School: Pearl Cohn Magnet High School with 3/10 star rating