Airbnb Investor Score
$40,337
Annual Profit
17.5%
Cap Rate
43.5%
Cash on Cash
$91,165
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $320/night at 78% occupancy ($91,164.9). Airbtics projects $444/night at 74% occupancy ($87,841).
Top 53% 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.
$85,276
Avg annual revenue
74%
Avg occupancy rate
$325
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$80k
$135k
$195k
Sign up to see the data on 40 all comparables
$40,337
Profit
Revenue
$91,165
Operating Expenses
$25,531
Operating Income
$65,633
Mortgage & Taxes
$25,296
Profit (Cash Flow)
$40,337
$92,750
Cash Investment
Down Payment
$75,000
Renos & Furnishing
$6,500
Closing Costs
$11,250
Total
$92,750
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
43.49%
Cap Rate
17.5%
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
$17,798
Deductible property tax
$3,712
Your total deduction
$41,288
Your adjusted annual income
$150,000 - $41,288 = $108,712
Taxes on $108,712 (30%)
$32,613
Your old tax bill
$45,000
Your new tax bill
$32,613
Estimated tax savings
$12,387
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
-
Year built:
-
Size:
-
Type:
CONDO
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: CONDO
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -