Airbnb Investor Score
$14,842
Annual Profit
Infinity%
Cap Rate
174.6%
Cash on Cash
$32,784
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $136/night at 66% occupancy.Projected nightly rate is $165/night at 60% occupancy.
Top 44% of comparables
Top 58% 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.
$36,052
Avg annual revenue
60%
Avg occupancy rate
$165
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$40k
$70k
$100k
Sign up to see the data on 40 all comparables
$14,842
Profit
Revenue
$32,784
Operating Expenses
$17,942
Operating Income
$14,842
Mortgage & Taxes
$0
Profit (Cash Flow)
$14,842
$8,500
Cash Investment
Down Payment
$0
Renos & Furnishing
$8,500
Closing Costs
$0
Total
$8,500
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
174.61%
Cap Rate
∞%
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
$0
Deductible property tax
$0
Your total deduction
-$13,669
Your adjusted annual income
$150,000 - -$13,669 = $163,669
Taxes on $163,669 (30%)
$49,101
Your old tax bill
$45,000
Your new tax bill
$49,101
Estimated tax savings
-$4,101
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:
5,115 sqft
Year built:
2021
Size:
2,117 sqft
Type:
SFR
Parking:
2
Heating:
Forced Air Unit
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 2260 E 70th St | 3 | 1 | 1,324 | - | 5,571 | 2002 | $154,000 | - |
| 1861 E 75th St | 3 | 2 | 2,731 | - | 16,160 | 1995 | $0 | - |
| 1862 E 85th St | 3 | 2 | 2,560 | - | 5,116 | 2020 | $0 | - |
| 1544 E 86th St | 4 | 2 | 2,319 | - | 16,080 | 1997 | $130,200 | - |
| 2192 E 70th St | 3 | 1 | 1,558 | - | 4,140 | 1910 | $0 | - |
| 1781 E 87th St | 5 | 4 | 2,400 | - | 15,603 | 2005 | $0 | - |
| 1874 E 85th St | 3 | 2 | 1,458 | - | 6,285 | 2021 | $299,000 | - |
| 1912 E 86th St | 3 | 2 | 2,184 | - | 2,883 | 2015 | $360,000 | - |
| 8402 Chester Pkwy | 3 | 2 | 0 | - | 2,962 | 2005 | $305,000 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: -
- Lot size: 5,115 sqft
- Building area: 2,117 sqft
- Garage: Yes
- Heating: Forced air unit
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: MF-2
- Land Use: Single Family Dwelling
- Parcel Number: 119-04-183
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $91,630
- County Est. Land Value: $13,000
- Assessed Land Value: $4,550
- County Est. Structure Value: $248,800
Market Estimate: -
Ownership
- Name: Hough At Home, Llc
- Owner Occupied: No
- Owner Mailing Address: 12901 Jefferson Hwy Apt 818, Baton Rouge, LA 70816
- Years Owned: 0
- Home Equity: $148,895
- Mortgage Balance Remaining: $147,105
- Financed amount: -
- Owner Type: Investor
- Lien: N/A
- Inherited: N/A
- Foreclosure: No