Airbnb Investor Score
$63
Annual Profit
6.8%
Cap Rate
0.0%
Cash on Cash
$84,130
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $415/night at 43% occupancy.Projected nightly rate is $349/night at 66% occupancy.
Top 58% of comparables
Top 46% 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.
$84,811
Avg annual revenue
66%
Avg occupancy rate
$349
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$80k
$125k
$175k
Sign up to see the data on 40 all comparables
$64
Profit
Revenue
$84,130
Operating Expenses
$24,617
Operating Income
$59,513
Mortgage & Taxes
$59,450
Profit (Cash Flow)
$64
$213,699
Cash Investment
Down Payment
$176,260
Renos & Furnishing
$11,000
Closing Costs
$26,439
Total
$213,699
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.02%
Cap Rate
6.75%
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
$41,827
Deductible property tax
$8,725
Your total deduction
$88,763
Your adjusted annual income
$150,000 - $88,763 = $61,237
Taxes on $61,237 (30%)
$18,371
Your old tax bill
$45,000
Your new tax bill
$18,371
Estimated tax savings
$26,629
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:
-
Year built:
2009
Size:
2,097 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Forced Air, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 3
- Lot size: -
- Building area: 2,097 sqft
- Garage: Yes
- Heating: Forced air, natural gas
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: Central Forced Air
- View: -
- Parking: Garage: Attached, Non-Garage: None Known
- Amenities: Dishwasher, Disposal, Dryer, Microwave, Refrigerator, Washer, Gas Cooking, Gas Water Heater
- Price per square foot: $420
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 6442401741
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $788,970
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $881,300
Schools
- High School: Olympian High School with 9/10 star rating