Airbnb Investor Score
-A$8,219,303
Annual Profit
0.1%
Cap Rate
-29.0%
Cash on Cash
A$116,659
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is A$329/night at 72% occupancy.Projected nightly rate is A$415/night at 77% occupancy.
Top 56% of comparables
Top 33% 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.
A$111,756
Avg annual revenue
77%
Avg occupancy rate
A$415
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
A$40k
A$110k
A$180k
A$255k
Sign up to see the data on 40 all comparables
-A$8,219,303
Profit
Revenue
A$116,659
Operating Expenses
A$30,464
Operating Income
A$86,195
Mortgage & Taxes
A$8,305,498
Profit (Cash Flow)
-A$8,219,303
A$28,324,971
Cash Investment
Down Payment
A$24,624,625
Renos & Furnishing
A$6,653
Closing Costs
A$3,693,694
Total
A$28,324,971
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
1%
Cash on Cash Return
-29.01%
Cap Rate
0.07%
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
$5,843,551
Deductible property tax
$1,218,919
Your total deduction
$20,417,818
Your adjusted annual income
$150,000 - $20,417,818 = -$20,267,818
Taxes on -$20,267,818 (30%)
-$6,080,345
Your old tax bill
$45,000
Your new tax bill
-$6,080,345
Estimated tax savings
$6,125,345
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com