Airbnb Investor Score
$56,019
Annual Profit
12.9%
Cap Rate
24.9%
Cash on Cash
$151,006
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $762/night at 67% occupancy.Projected nightly rate is $446/night at 67% occupancy.
Top 26% of comparables
Top 26% 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.
$115,145
Avg annual revenue
67%
Avg occupancy rate
$446
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$95k
$145k
$205k
Sign up to see the data on 40 all comparables
$56,020
Profit
Revenue
$151,006
Operating Expenses
$33,311
Operating Income
$117,696
Mortgage & Taxes
$61,676
Profit (Cash Flow)
$56,020
$225,289
Cash Investment
Down Payment
$182,860
Renos & Furnishing
$15,000
Closing Costs
$27,429
Total
$225,289
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
24.86%
Cap Rate
12.87%
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
$43,394
Deductible property tax
$9,052
Your total deduction
$36,628
Your adjusted annual income
$150,000 - $36,628 = $113,372
Taxes on $113,372 (30%)
$34,012
Your old tax bill
$45,000
Your new tax bill
$34,012
Estimated tax savings
$10,988
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:
0.36 sqft
Year built:
1955
Size:
2,172 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 0.36 sqft
- Building area: 2,172 sqft
- Garage: No
- Heating: Electric
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Electric
- View: Pool
- Parking: Driveway, Rv/Boat Parking
- Amenities: Dryer
- Price per square foot: $415
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 484307021260
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed: 2024
- Assessed Value: $828,900
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $902,700
Schools
- Elementary School: Deerfield Beach Elementary School with 4/10 star rating
- Middle School: Deerfield Beach Middle School with 4/10 star rating
- High School: Deerfield Beach High School with 3/10 star rating