Airbnb Investor Score
-$19,915
Annual Profit
4.1%
Cap Rate
9.2%
Cash on Cash
$53,326
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $213/night at 68% occupancy.Projected nightly rate is $200/night at 73% occupancy.
Top 61% 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.
$53,233
Avg annual revenue
73%
Avg occupancy rate
$200
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$65k
$90k
Sign up to see the data on 40 all comparables
$24,793
Profit
Revenue
$53,326
Operating Expenses
$20,612
Operating Income
$32,713
Mortgage & Taxes
$7,920
Profit (Cash Flow)
$24,793
$246,750
Cash Investment
Down Payment
$240,000
Renos & Furnishing
$6,750
Total
$246,750
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.15%
Cap Rate
4.08%
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
$38,836
Deductible property tax
$7,920
Your total deduction
$102,306
Your adjusted annual income
$150,000 - $102,306 = $47,694
Taxes on $47,694 (30%)
$14,308
Your old tax bill
$45,000
Your new tax bill
$14,308
Estimated tax savings
$30,692
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:
6,250 sqft
Year built:
2017
Size:
1,752 sqft
Type:
TOWNHOUSE
Parking:
-
Heating:
Forced air, Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: TOWNHOUSE
- Stories: -
- Lot size: 6,250 sqft
- Building area: 1,752 sqft
- Garage: No
- Heating: Forced air, gas
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central
- View: City, Mountain
- Parking: Garage - Attached
- Amenities: Dishwasher, Dryer, Freezer, Garbage disposal, Microwave, Range / Oven, Refrigerator, Washer
- Price per square foot: $169
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0232303023000
- Flood Zone: No
Tax Info
- Year Assessed: 2016
- Assessed Value: $297,700
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Brown Elementary School with 6/10 star rating
- Middle School: Lake Middle School with 5/10 star rating
- High School: North High School with 4/10 star rating