Airbnb Investor Score
$12,562
Annual Profit
12.7%
Cap Rate
22.1%
Cash on Cash
$51,087
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $182/night at 58% occupancy.Projected nightly rate is $184/night at 64% occupancy.
Top 33% of comparables
Top 33% 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.
$45,230
Avg annual revenue
64%
Avg occupancy rate
$184
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$45k
$75k
$110k
Sign up to see the data on 40 all comparables
$12,562
Profit
Revenue
$51,087
Operating Expenses
$24,359
Operating Income
$26,728
Mortgage & Taxes
$14,166
Profit (Cash Flow)
$12,562
$56,800
Cash Investment
Down Payment
$42,000
Renos & Furnishing
$8,500
Closing Costs
$6,300
Total
$56,800
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
22.11%
Cap Rate
12.72%
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
$9,967
Deductible property tax
$2,079
Your total deduction
$9,415
Your adjusted annual income
$150,000 - $9,415 = $140,585
Taxes on $140,585 (30%)
$42,175
Your old tax bill
$45,000
Your new tax bill
$42,175
Estimated tax savings
$2,825
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:
6,534 sqft
Year built:
2023
Size:
2,032 sqft
Type:
MULTI_FAMILY
Parking:
-
Heating:
Central, Electric, Heat Pump
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: MULTI_FAMILY
- Stories: 1
- Lot size: 6,534 sqft
- Building area: 2,032 sqft
- Garage: No
- Heating: Central, electric, heat pump
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: Ceiling Fan(s), Central Air, Electric
- View: -
- Parking: Gravel, Off Street, On Street
- Amenities: Water Heater, Refrigerator, Microwave, Free-Standing Refrigerator, Electric Water Heater, Electric Range, Dishwasher
- Price per square foot: $206
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 156b P 013
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed: 2023
- Assessed Value: $12,800
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $418,700
Schools
- Middle School: Orchard Knob Middle School with 4/10 star rating
- High School: The Howard School with 2/10 star rating