Airbnb Investor Score
$23,670
Annual Profit
10.2%
Cap Rate
19.1%
Cash on Cash
$117,583
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $798/night at 64% occupancy.Projected nightly rate is $441/night at 73% occupancy.
Top 56% 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.
$115,351
Avg annual revenue
73%
Avg occupancy rate
$441
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$50k
$125k
$200k
$280k
Sign up to see the data on 40 all comparables
$23,670
Profit
Revenue
$117,583
Operating Expenses
$28,966
Operating Income
$88,617
Mortgage & Taxes
$64,947
Profit (Cash Flow)
$23,670
$123,850
Cash Investment
Down Payment
$87,000
Renos & Furnishing
$10,750
Closing Costs
$26,100
Total
$123,850
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.11%
Cap Rate
10.18%
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
$46,452
Deductible property tax
$8,613
Your total deduction
$62,905
Your adjusted annual income
$150,000 - $62,905 = $87,095
Taxes on $87,095 (30%)
$26,129
Your old tax bill
$45,000
Your new tax bill
$26,129
Estimated tax savings
$18,871
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:
871.2 sqft
Year built:
1840
Size:
2,004 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 871.2 sqft
- Building area: 2,004 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: $452
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 4601201042
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed: 2024
- Assessed Value: $624,900
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $906,200
Schools
- Elementary School: Memminger Elementary School with 3/10 star rating
- Middle School: Simmons Pinckney Middle School with 1/10 star rating
- High School: Burke High School with 2/10 star rating