Airbnb Investor Score
$19,752
Annual Profit
12.0%
Cap Rate
20.3%
Cash on Cash
$67,753
Annual Revenue
BNBCalc predicts this property will get $231 per night with 60% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 28% 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.
$52,244
Avg annual revenue
60%
Avg occupancy rate
$231
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$55k
$90k
$125k
Sign up to see the data on 40 all comparables
$19,753
Profit
Revenue
$67,753
Operating Expenses
$22,488
Operating Income
$45,265
Mortgage & Taxes
$25,512
Profit (Cash Flow)
$19,753
$97,486
Cash Investment
Down Payment
$75,640
Renos & Furnishing
$10,500
Closing Costs
$11,346
Total
$97,486
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
20.26%
Cap Rate
11.96%
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
$17,950
Deductible property tax
$3,744
Your total deduction
$19,164
Your adjusted annual income
$150,000 - $19,164 = $130,836
Taxes on $130,836 (30%)
$39,251
Your old tax bill
$45,000
Your new tax bill
$39,251
Estimated tax savings
$5,749
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:
0.37 sqft
Year built:
1973
Size:
2,256 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Forced Air, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 0.37 sqft
- Building area: 2,256 sqft
- Garage: Yes
- Heating: Forced air, natural gas
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central Air
- View: -
- Parking: Attached
- Amenities: Water Purifier Owned, Dishwasher, Free-Standing Electric Range, Free-Standing Refrigerator, Microwave, Washer, Gas Water Heater
- Price per square foot: $167
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 2435102009
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $110,580
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $378,200
Schools
- Middle School: Glenn W. Levey Middle School with 2/10 star rating
- High School: Southfield High School for the Arts and Technology with 4/10 star rating