Airbnb Investor Score
-$1,607
Annual Profit
5.1%
Cap Rate
-5.1%
Cash on Cash
$21,622
Annual Revenue
This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is $148/night at 40% occupancy.Projected nightly rate is $151/night at 59% occupancy.
Top 88% of comparables
Top 48% 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.
$34,684
Avg annual revenue
59%
Avg occupancy rate
$151
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$25k
$40k
$50k
Sign up to see the data on 15 all comparables
-$1,607
Profit
Revenue
$21,622
Operating Expenses
$16,491
Operating Income
$5,132
Mortgage & Taxes
$6,739
Profit (Cash Flow)
-$1,607
$31,227
Cash Investment
Down Payment
$19,980
Renos & Furnishing
$8,250
Closing Costs
$2,997
Total
$31,227
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-5.14%
Cap Rate
5.13%
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
$4,741
Deductible property tax
$989
Your total deduction
$12,643
Your adjusted annual income
$150,000 - $12,643 = $137,357
Taxes on $137,357 (30%)
$41,207
Your old tax bill
$45,000
Your new tax bill
$41,207
Estimated tax savings
$3,793
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:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: Yes
- 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 AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -