Airbnb Investor Score
$707
Annual Profit
6.9%
Cap Rate
0.6%
Cash on Cash
$55,305
Annual Revenue
BNBCalc predicts this property will get $226 per night with 67% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 44% 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.
$57,803
Avg annual revenue
67%
Avg occupancy rate
$226
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$50k
$75k
$105k
Sign up to see the data on 40 all comparables
$707
Profit
Revenue
$55,305
Operating Expenses
$20,870
Operating Income
$34,436
Mortgage & Taxes
$33,728
Profit (Cash Flow)
$707
$123,500
Cash Investment
Down Payment
$100,000
Renos & Furnishing
$8,500
Closing Costs
$15,000
Total
$123,500
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.57%
Cap Rate
6.88%
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
$23,730
Deductible property tax
$4,950
Your total deduction
$50,000
Your adjusted annual income
$150,000 - $50,000 = $100,000
Taxes on $100,000 (30%)
$30,000
Your old tax bill
$45,000
Your new tax bill
$30,000
Estimated tax savings
$15,000
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:
6,368 sqft
Year built:
1969
Size:
1,260 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Electric, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 6,368 sqft
- Building area: 1,260 sqft
- Garage: No
- Heating: Electric, natural gas
- Pool: Yes
- Fireplaces: 1
- Basement: No
- Cooling: Central Air, Ceiling Fan(s)
- View: -
- Parking: Carport, Open
- Amenities: -
- Price per square foot: $396
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 13334204
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed: 2024
- Assessed Value: $371,500
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Middle School: Connolly Middle School with 4/10 star rating
- High School: McClintock High School with 5/10 star rating