Airbnb Investor Score
-$2,683
Annual Profit
6.4%
Cap Rate
-1.4%
Cash on Cash
$76,219
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $257/night at 81% occupancy ($76,032.84). Airbtics projects $222/night at 94% occupancy ($76,219).
Top 76% of comparables
Top 46% 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.
$79,372
Avg annual revenue
94%
Avg occupancy rate
$222
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$70k
$105k
$140k
Sign up to see the data on 40 all comparables
-$2,684
Profit
Revenue
$76,219
Operating Expenses
$23,588
Operating Income
$52,631
Mortgage & Taxes
$55,315
Profit (Cash Flow)
-$2,684
$192,850
Cash Investment
Down Payment
$164,000
Renos & Furnishing
$4,250
Closing Costs
$24,600
Total
$192,850
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.39%
Cap Rate
6.41%
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
$38,918
Deductible property tax
$8,118
Your total deduction
$84,506
Your adjusted annual income
$150,000 - $84,506 = $65,494
Taxes on $65,494 (30%)
$19,648
Your old tax bill
$45,000
Your new tax bill
$19,648
Estimated tax savings
$25,352
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:
1977
Size:
582 sqft
Type:
CONDO
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: -
- Lot size: -
- Building area: 582 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: Mountain(s), Ocean
- Parking: Covered, Guest, One Space, Unassigned
- Amenities: -
- Price per square foot: $1,537
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 1260250050419
- Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk
Tax Info
- Year Assessed: 2024
- Assessed Value: $762,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: President Thomas Jefferson Elementary School with 8/10 star rating
- Middle School: President George Washington Middle School with 8/10 star rating
- High School: Kaimuki High School with 3/10 star rating