Airbnb Investor Score
$54,616
Annual Profit
18.1%
Cap Rate
45.1%
Cash on Cash
$115,804
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $208/night at 50% occupancy.Projected nightly rate is $288/night at 67% occupancy.
Top 26% 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.
$62,815
Avg annual revenue
67%
Avg occupancy rate
$288
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$75k
$125k
$175k
Sign up to see the data on 40 all comparables
$54,616
Profit
Revenue
$115,804
Operating Expenses
$28,735
Operating Income
$87,070
Mortgage & Taxes
$32,453
Profit (Cash Flow)
$54,616
$121,153
Cash Investment
Down Payment
$96,220
Renos & Furnishing
$10,500
Closing Costs
$14,433
Total
$121,153
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
45.08%
Cap Rate
18.09%
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
$22,834
Deductible property tax
$4,763
Your total deduction
-$5,505
Your adjusted annual income
$150,000 - -$5,505 = $155,505
Taxes on $155,505 (30%)
$46,652
Your old tax bill
$45,000
Your new tax bill
$46,652
Estimated tax savings
-$1,652
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:
0.33 sqft
Year built:
1974
Size:
1,800 sqft
Type:
MULTI_FAMILY
Parking:
-
Heating:
Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: MULTI_FAMILY
- Stories: -
- Lot size: 0.33 sqft
- Building area: 1,800 sqft
- Garage: No
- Heating: Electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Carport
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 312214653913100
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $259,890
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $481,100
Schools
- Elementary School: Bonneville Elementary School with 3/10 star rating
- Middle School: Corner Lake Middle School with 4/10 star rating
- High School: East River High School with 5/10 star rating