Airbnb Investor Score
$11,977
Annual Profit
12.7%
Cap Rate
21.2%
Cash on Cash
$44,998
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $175/night at 43% occupancy.Projected nightly rate is $220/night at 56% occupancy.
Top 41% of comparables
Top 31% 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.
$48,557
Avg annual revenue
56%
Avg occupancy rate
$220
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$40k
$70k
$100k
Sign up to see the data on 10 all comparables
$11,978
Profit
Revenue
$44,998
Operating Expenses
$19,530
Operating Income
$25,468
Mortgage & Taxes
$13,491
Profit (Cash Flow)
$11,978
$56,498
Cash Investment
Down Payment
$39,998
Renos & Furnishing
$10,500
Closing Costs
$6,000
Total
$56,498
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
21.2%
Cap Rate
12.73%
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
$9,492
Deductible property tax
$1,980
Your total deduction
$9,284
Your adjusted annual income
$150,000 - $9,284 = $140,716
Taxes on $140,716 (30%)
$42,215
Your old tax bill
$45,000
Your new tax bill
$42,215
Estimated tax savings
$2,785
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:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -