Airbnb Investor Score
$52,872
Annual Profit
10.7%
Cap Rate
45.9%
Cash on Cash
$175,975
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $679/night at 62% occupancy ($153,760.41). Airbtics projects $501/night at 65% occupancy ($118,941).
Top 51% of comparables
Top 11% 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.
$123,891
Avg annual revenue
65%
Avg occupancy rate
$501
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$60k
$150k
$240k
$340k
Sign up to see the data on 40 all comparables
$150,715
Profit
Revenue
$175,975
Operating Expenses
$14,759
Operating Income
$161,215
Mortgage & Taxes
$10,500
Profit (Cash Flow)
$150,715
$328,568
Cash Investment
Down Payment
$300,000
Renos & Furnishing
$28,568
Total
$328,568
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
45.87%
Cap Rate
10.74%
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
$85,749
Deductible property tax
$10,500
Your total deduction
$277,450
Your adjusted annual income
$150,000 - $277,450 = -$127,450
Taxes on -$127,450 (30%)
-$38,235
Your old tax bill
$45,000
Your new tax bill
-$38,235
Estimated tax savings
$83,235
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:
8,908 sqft
Year built:
1960
Size:
1,964 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 8,908 sqft
- Building area: 1,964 sqft
- Garage: No
- Heating: Central, electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Ceiling Fan(s), Central Air, Electric
- View: Garden, Pool
- Parking: Circular Driveway, Driveway
- Amenities: Dishwasher, Dryer, Electric Range, Electric Water Heater, Microwave, Washer
- Price per square foot: $599
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 3012330100210
- Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk
Tax Info
- Year Assessed: 2024
- Assessed Value: $808,705
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $1,178,100
Schools
- Elementary School: Virginia A Boone-Highland Oaks School with 7/10 star rating
- Middle School: Highland Oaks Middle School with 6/10 star rating
- High School: Dr Michael M. Krop Senior High School with 5/10 star rating