Airbnb Investor Score
-$21,456
Annual Profit
5.7%
Cap Rate
-4.5%
Cash on Cash
$148,516
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $488/night at 59% occupancy.Projected nightly rate is $429/night at 66% occupancy.
Top 26% 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.
$102,149
Avg annual revenue
66%
Avg occupancy rate
$429
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$45k
$100k
$155k
$215k
Sign up to see the data on 40 all comparables
-$21,456
Profit
Revenue
$148,516
Operating Expenses
$32,987
Operating Income
$115,528
Mortgage & Taxes
$136,985
Profit (Cash Flow)
-$21,456
$476,061
Cash Investment
Down Payment
$406,140
Renos & Furnishing
$9,000
Closing Costs
$60,921
Total
$476,061
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.5%
Cap Rate
5.68%
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
$96,379
Deductible property tax
$20,104
Your total deduction
$223,876
Your adjusted annual income
$150,000 - $223,876 = -$73,876
Taxes on -$73,876 (30%)
-$22,163
Your old tax bill
$45,000
Your new tax bill
-$22,163
Estimated tax savings
$67,163
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:
7,982 sqft
Year built:
2014
Size:
2,520 sqft
Type:
TOWNHOUSE
Parking:
2
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: TOWNHOUSE
- Stories: -
- Lot size: 7,982 sqft
- Building area: 2,520 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: City Lights, Coastline, Marina, Mountain(s), Neighborhood, Ocean, Panoramic
- Parking: Direct Access, Garage Faces Rear, Garage - Single Door, Garage Door Opener, See Remarks
- Amenities: -
- Price per square foot: $805
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 7506019068
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $1,989,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $2,030,700
Schools
- Middle School: Parras (Nick G.) Middle School with 8/10 star rating
- High School: Redondo Union High School with 9/10 star rating