Airbnb Investor Score
$44,787
Annual Profit
21.8%
Cap Rate
59.9%
Cash on Cash
$90,318
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $274/night at 78% occupancy.Projected nightly rate is $281/night at 88% occupancy.
Top 68% of comparables
Top 41% 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.
$90,604
Avg annual revenue
88%
Avg occupancy rate
$281
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$50k
$80k
$115k
$150k
Sign up to see the data on 40 all comparables
$44,787
Profit
Revenue
$90,318
Operating Expenses
$25,421
Operating Income
$64,896
Mortgage & Taxes
$20,109
Profit (Cash Flow)
$44,787
$74,813
Cash Investment
Down Payment
$59,620
Renos & Furnishing
$6,250
Closing Costs
$8,943
Total
$74,813
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
59.86%
Cap Rate
21.76%
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
$14,148
Deductible property tax
$2,951
Your total deduction
-$14,393
Your adjusted annual income
$150,000 - -$14,393 = $164,393
Taxes on $164,393 (30%)
$49,318
Your old tax bill
$45,000
Your new tax bill
$49,318
Estimated tax savings
-$4,318
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:
1971
Size:
674 sqft
Type:
CONDO
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: 1
- Lot size: -
- Building area: 674 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: City
- Parking: Assigned, Open
- Amenities: -
- Price per square foot: $442
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 1260140260003
- Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk
Tax Info
- Year Assessed: 2024
- Assessed Value: $432,300
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $298,100
Schools
- Elementary School: Ala Wai Elementary School with 3/10 star rating
- Middle School: President George Washington Middle School with 8/10 star rating
- High School: Kaimuki High School with 3/10 star rating