Airbnb Investor Score
$6,674
Annual Profit
7.7%
Cap Rate
3.8%
Cash on Cash
$78,834
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $387/night at 62% occupancy ($87,636.64). Airbtics projects $253/night at 67% occupancy ($61,912).
Top 28% of comparables
Top 26% 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.
$63,742
Avg annual revenue
67%
Avg occupancy rate
$253
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$60k
$90k
$120k
Sign up to see the data on 40 all comparables
$6,674
Profit
Revenue
$78,834
Operating Expenses
$23,928
Operating Income
$54,906
Mortgage & Taxes
$48,232
Profit (Cash Flow)
$6,674
$174,950
Cash Investment
Down Payment
$143,000
Renos & Furnishing
$10,500
Closing Costs
$21,450
Total
$174,950
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.81%
Cap Rate
7.67%
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
$33,935
Deductible property tax
$7,078
Your total deduction
$148,391
Your adjusted annual income
$150,000 - $148,391 = $1,609
Taxes on $1,609 (30%)
$483
Your old tax bill
$45,000
Your new tax bill
$483
Estimated tax savings
$44,517
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:
6,751 sqft
Year built:
1957
Size:
2,200 sqft
Type:
SINGLE_FAMILY
Parking:
1
Heating:
Ceiling
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 6,751 sqft
- Building area: 2,200 sqft
- Garage: Yes
- Heating: Ceiling
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Refrigeration
- View: -
- Parking: Garage, Carport, Open
- Amenities: -
- Price per square foot: $325
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 13120038
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $563,600
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- High School: Coronado High School with 3/10 star rating