Airbnb Investor Score
$25,515
Annual Profit
10.4%
Cap Rate
31.5%
Cash on Cash
$87,439
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $292/night at 43% occupancy.Projected nightly rate is $284/night at 58% occupancy.
Top 48% of comparables
Top 21% 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.
$58,387
Avg annual revenue
58%
Avg occupancy rate
$284
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$55k
$95k
$140k
Sign up to see the data on 40 all comparables
$25,516
Profit
Revenue
$87,439
Operating Expenses
$25,047
Operating Income
$62,392
Mortgage & Taxes
$36,877
Profit (Cash Flow)
$25,516
$86,500
Cash Investment
Down Payment
$60,000
Renos & Furnishing
$8,500
Closing Costs
$18,000
Total
$86,500
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
2%
Cash on Cash Return
31.51%
Cap Rate
10.39%
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
$21,252
Deductible property tax
$5,940
Your total deduction
$31,471
Your adjusted annual income
$150,000 - $31,471 = $118,529
Taxes on $118,529 (30%)
$35,559
Your old tax bill
$45,000
Your new tax bill
$35,559
Estimated tax savings
$9,441
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:
135 sqft
Year built:
2000
Size:
1,326 sqft
Type:
APARTMENT
Parking:
2
Heating:
Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: APARTMENT
- Stories: 2
- Lot size: 135 sqft
- Building area: 1,326 sqft
- Garage: Yes
- Heating: Electric
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: Refrigeration
- View: -
- Parking: Garage
- Amenities: -
- Price per square foot: $452
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 21246565
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed: 2024
- Assessed Value: $397,700
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools