Airbnb Investor Score
-$78
Annual Profit
6.7%
Cap Rate
-0.1%
Cash on Cash
$47,657
Annual Revenue
This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $233/night at 56% occupancy.Projected nightly rate is $168/night at 51% occupancy.
Top 31% of comparables
Top 11% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$28,319
Avg annual revenue
51%
Avg occupancy rate
$168
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$20k
$35k
$50k
Sign up to see the data on 10 all comparables
-$78
Profit
Revenue
$47,657
Operating Expenses
$19,875
Operating Income
$27,782
Mortgage & Taxes
$27,860
Profit (Cash Flow)
-$78
$101,490
Cash Investment
Down Payment
$82,600
Renos & Furnishing
$6,500
Closing Costs
$12,390
Total
$101,490
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.07%
Cap Rate
6.72%
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
$19,601
Deductible property tax
$4,089
Your total deduction
$41,890
Your adjusted annual income
$150,000 - $41,890 = $108,110
Taxes on $108,110 (30%)
$32,433
Your old tax bill
$45,000
Your new tax bill
$32,433
Estimated tax savings
$12,567
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:
-
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 0.2
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -