Airbnb Investor Score
-$27,927
Annual Profit
4.4%
Cap Rate
-10.0%
Cash on Cash
$74,729
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $359/night at 52% occupancy.Projected nightly rate is $290/night at 60% occupancy.
Top 46% of comparables
Top 28% 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.
$65,022
Avg annual revenue
60%
Avg occupancy rate
$290
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$80k
$130k
$185k
Sign up to see the data on 40 all comparables
-$27,928
Profit
Revenue
$74,729
Operating Expenses
$23,395
Operating Income
$51,334
Mortgage & Taxes
$79,262
Profit (Cash Flow)
-$27,928
$279,000
Cash Investment
Down Payment
$235,000
Renos & Furnishing
$8,750
Closing Costs
$35,250
Total
$279,000
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-10%
Cap Rate
4.36%
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
$55,767
Deductible property tax
$11,632
Your total deduction
$145,540
Your adjusted annual income
$150,000 - $145,540 = $4,460
Taxes on $4,460 (30%)
$1,338
Your old tax bill
$45,000
Your new tax bill
$1,338
Estimated tax savings
$43,662
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:
5,227 sqft
Year built:
2018
Size:
2,050 sqft
Type:
SINGLE_FAMILY
Parking:
1
Heating:
Heat Pump
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 5,227 sqft
- Building area: 2,050 sqft
- Garage: Yes
- Heating: Heat pump
- Pool: Yes
- Fireplaces: 0
- Basement: No
- Cooling: Central Air
- View: None
- Parking: Detached, Garage Door Opener
- Amenities: Gas Cooktop, Dishwasher, Disposal, Dryer, ENERGY STAR Qualified Appliances, Exhaust Fan, Refrigerator, Tankless Water Heater
- Price per square foot: $768
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 03030206040000
- 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: Travis Heights Elementary School with 7/10 star rating
- Middle School: Fulmore Middle School with 3/10 star rating
- High School: Travis High School with 1/10 star rating