Airbnb Investor Score
$37,020
Annual Profit
11.1%
Cap Rate
16.4%
Cash on Cash
$124,183
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $388/night at 58% occupancy.Projected nightly rate is $277/night at 65% occupancy.
Top 8% of comparables
Top 11% 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.
$66,529
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
$40k
$75k
$115k
$155k
Sign up to see the data on 40 all comparables
$37,021
Profit
Revenue
$124,183
Operating Expenses
$29,824
Operating Income
$94,359
Mortgage & Taxes
$57,338
Profit (Cash Flow)
$37,021
$226,250
Cash Investment
Down Payment
$170,000
Renos & Furnishing
$30,750
Closing Costs
$25,500
Total
$226,250
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.36%
Cap Rate
11.1%
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
$40,342
Deductible property tax
$8,415
Your total deduction
$51,431
Your adjusted annual income
$150,000 - $51,431 = $98,569
Taxes on $98,569 (30%)
$29,571
Your old tax bill
$45,000
Your new tax bill
$29,571
Estimated tax savings
$15,429
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:
6,344 sqft
Year built:
1961
Size:
2,020 sqft
Type:
SINGLE_FAMILY
Parking:
1
Heating:
Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 6,344 sqft
- Building area: 2,020 sqft
- Garage: Yes
- Heating: Natural gas
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Central Air, Both Refrig & Evap, Ceiling Fan(s), Evaporative Cooling, Programmable Thmstat
- View: -
- Parking: Garage, Open
- Amenities: -
- Price per square foot: $420
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 13146001
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $599,300
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- High School: Coronado High School with 3/10 star rating