Airbnb Investor Score
$47,183
Annual Profit
16.2%
Cap Rate
35.7%
Cash on Cash
$108,726
Annual Revenue
BNBCalc predicts this property will get $488 per night with 61% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 38% 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.
$109,286
Avg annual revenue
61%
Avg occupancy rate
$488
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$105k
$175k
$250k
Sign up to see the data on 40 all comparables
$47,183
Profit
Revenue
$108,726
Operating Expenses
$27,814
Operating Income
$80,911
Mortgage & Taxes
$33,728
Profit (Cash Flow)
$47,183
$132,000
Cash Investment
Down Payment
$100,000
Renos & Furnishing
$17,000
Closing Costs
$15,000
Total
$132,000
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
35.74%
Cap Rate
16.18%
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
$23,731
Deductible property tax
$4,950
Your total deduction
$4,697
Your adjusted annual income
$150,000 - $4,697 = $145,303
Taxes on $145,303 (30%)
$43,591
Your old tax bill
$45,000
Your new tax bill
$43,591
Estimated tax savings
$1,409
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:
0.39 sqft
Year built:
1930
Size:
4,708 sqft
Type:
MULTI_FAMILY
Parking:
-
Heating:
Window Unit, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: MULTI_FAMILY
- Stories: -
- Lot size: 0.39 sqft
- Building area: 4,708 sqft
- Garage: Yes
- Heating: Window unit, electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Wall/Window Unit(s)
- View: -
- Parking: Detached, On Street, Street
- Amenities: Oven
- Price per square foot: $106
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 023530030100
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $420,080
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: De Zavala Elementary School with 3/10 star rating
- Middle School: Tafolla Middle School with 2/10 star rating
- High School: Lanier High School with 3/10 star rating