Airbnb Investor Score
-$108,882
Annual Profit
1.8%
Cap Rate
-21.3%
Cash on Cash
$59,842
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $153/night at 70% occupancy.Projected nightly rate is $256/night at 64% occupancy.
Top 58% of comparables
Top 36% 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.
$61,598
Avg annual revenue
64%
Avg occupancy rate
$256
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$50k
$85k
$125k
Sign up to see the data on 40 all comparables
-$108,883
Profit
Revenue
$59,842
Operating Expenses
$21,459
Operating Income
$38,382
Mortgage & Taxes
$147,265
Profit (Cash Flow)
-$108,883
$510,613
Cash Investment
Down Payment
$436,620
Renos & Furnishing
$8,500
Closing Costs
$65,493
Total
$510,613
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-21.32%
Cap Rate
1.75%
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
$103,612
Deductible property tax
$21,613
Your total deduction
$326,332
Your adjusted annual income
$150,000 - $326,332 = -$176,332
Taxes on -$176,332 (30%)
-$52,900
Your old tax bill
$45,000
Your new tax bill
-$52,900
Estimated tax savings
$97,900
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:
-
Size:
1,640 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced Air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: -
- Building area: 1,640 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Attached
- Amenities: Dishwasher, Dryer, Freezer, Microwave, Oven, Refrigerator, Washer
- Price per square foot: $1,331
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 46301416
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $1,074,477
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $2,183,100
Schools
- High School: University High School with 9/10 star rating