Airbnb Investor Score
$2,248
Annual Profit
7.3%
Cap Rate
2.3%
Cash on Cash
$48,935
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $203/night at 66% occupancy.Projected nightly rate is $158/night at 64% occupancy.
Top 61% of comparables
Top 14% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$35,710
Avg annual revenue
64%
Avg occupancy rate
$158
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$30k
$45k
$65k
Sign up to see the data on 15 all comparables
$2,248
Profit
Revenue
$48,935
Operating Expenses
$20,042
Operating Income
$28,894
Mortgage & Taxes
$26,645
Profit (Cash Flow)
$2,248
$97,350
Cash Investment
Down Payment
$79,000
Renos & Furnishing
$6,500
Closing Costs
$11,850
Total
$97,350
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.3%
Cap Rate
7.31%
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
$18,747
Deductible property tax
$3,910
Your total deduction
$37,781
Your adjusted annual income
$150,000 - $37,781 = $112,219
Taxes on $112,219 (30%)
$33,666
Your old tax bill
$45,000
Your new tax bill
$33,666
Estimated tax savings
$11,334
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:
-
Type:
CONDO
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: CONDO
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone COASTAL FLOODPLAIN
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -