Airbnb Investor Score
$42,149
Annual Profit
17.3%
Cap Rate
42.8%
Cash on Cash
$95,186
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $543/night at 42% occupancy.Projected nightly rate is $511/night at 51% occupancy.
Top 61% of comparables
Top 41% 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.
$93,499
Avg annual revenue
51%
Avg occupancy rate
$511
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$45k
$85k
$125k
$170k
Sign up to see the data on 40 all comparables
$42,149
Profit
Revenue
$95,186
Operating Expenses
$26,054
Operating Income
$69,132
Mortgage & Taxes
$26,983
Profit (Cash Flow)
$42,149
$98,500
Cash Investment
Down Payment
$80,000
Renos & Furnishing
$6,500
Closing Costs
$12,000
Total
$98,500
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
42.79%
Cap Rate
17.28%
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
-$1,625
Your adjusted annual income
$150,000 - -$1,625 = $151,625
Taxes on $151,625 (30%)
$45,487
Your old tax bill
$45,000
Your new tax bill
$45,487
Estimated tax savings
-$487
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:
1 sqft
Year built:
1890
Size:
1,132 sqft
Type:
APARTMENT
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: APARTMENT
- Stories: -
- Lot size: 1 sqft
- Building area: 1,132 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: Dishwasher, Dryer, Garbage disposal, Refrigerator
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Jones Elementary with 4/10 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