Airbnb Investor Score
-$25,329
Annual Profit
3.1%
Cap Rate
-15.2%
Cash on Cash
$40,498
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $176/night at 63% occupancy.Projected nightly rate is $183/night at 69% occupancy.
Top 71% of comparables
Top 53% 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.
$47,930
Avg annual revenue
69%
Avg occupancy rate
$183
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$65k
$85k
Sign up to see the data on 40 all comparables
-$25,329
Profit
Revenue
$40,498
Operating Expenses
$18,945
Operating Income
$21,553
Mortgage & Taxes
$46,883
Profit (Cash Flow)
-$25,329
$166,350
Cash Investment
Down Payment
$139,000
Renos & Furnishing
$6,500
Closing Costs
$20,850
Total
$166,350
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-15.22%
Cap Rate
3.1%
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
$32,985
Deductible property tax
$6,880
Your total deduction
$95,078
Your adjusted annual income
$150,000 - $95,078 = $54,922
Taxes on $54,922 (30%)
$16,476
Your old tax bill
$45,000
Your new tax bill
$16,476
Estimated tax savings
$28,524
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: -