Airbnb Investor Score
-$1,908
Annual Profit
6.6%
Cap Rate
-0.6%
Cash on Cash
$122,415
Annual Revenue
BNBCalc predicts this property will get $501 per night with 65% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 23% of comparables
Top 44% 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
-$1,908
Profit
Revenue
$122,415
Operating Expenses
$29,594
Operating Income
$92,821
Mortgage & Taxes
$94,730
Profit (Cash Flow)
-$1,908
$335,989
Cash Investment
Down Payment
$280,860
Renos & Furnishing
$13,000
Closing Costs
$42,129
Total
$335,989
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.56%
Cap Rate
6.6%
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
$66,650
Deductible property tax
$13,903
Your total deduction
$142,824
Your adjusted annual income
$150,000 - $142,824 = $7,176
Taxes on $7,176 (30%)
$2,153
Your old tax bill
$45,000
Your new tax bill
$2,153
Estimated tax savings
$42,847
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:
8,910 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: 8,910 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, Disposal, Dryer, Electric Range, Electric Water Heater, Microwave
- Price per square foot: $714
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: 2023
- Assessed Value: $652,021
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $1,403,400
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