Airbnb Investor Score
$1,081
Annual Profit
6.9%
Cap Rate
0.5%
Cash on Cash
$86,672
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $339/night at 70% occupancy.Projected nightly rate is $331/night at 76% occupancy.
Top 68% of comparables
Top 41% 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.
$93,135
Avg annual revenue
76%
Avg occupancy rate
$331
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$85k
$145k
$210k
Sign up to see the data on 40 all comparables
$1,081
Profit
Revenue
$86,672
Operating Expenses
$24,947
Operating Income
$61,725
Mortgage & Taxes
$60,644
Profit (Cash Flow)
$1,081
$213,270
Cash Investment
Down Payment
$179,800
Renos & Furnishing
$6,500
Closing Costs
$26,970
Total
$213,270
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.5%
Cap Rate
6.86%
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
$42,667
Deductible property tax
$8,900
Your total deduction
$88,878
Your adjusted annual income
$150,000 - $88,878 = $61,122
Taxes on $61,122 (30%)
$18,337
Your old tax bill
$45,000
Your new tax bill
$18,337
Estimated tax savings
$26,663
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: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -