Airbnb Investor Score
$15,401
Annual Profit
12.2%
Cap Rate
21.1%
Cash on Cash
$55,137
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $222/night at 59% occupancy ($47,839.65). Airbtics projects $190/night at 58% occupancy ($40,249).
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.
$40,244
Avg annual revenue
58%
Avg occupancy rate
$190
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$35k
$50k
$70k
Sign up to see the data on 40 all comparables
$15,401
Profit
Revenue
$55,137
Operating Expenses
$20,848
Operating Income
$34,289
Mortgage & Taxes
$18,888
Profit (Cash Flow)
$15,401
$72,900
Cash Investment
Down Payment
$56,000
Renos & Furnishing
$8,500
Closing Costs
$8,400
Total
$72,900
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
21.12%
Cap Rate
12.24%
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
$13,289
Deductible property tax
$2,772
Your total deduction
$46,640
Your adjusted annual income
$150,000 - $46,640 = $103,360
Taxes on $103,360 (30%)
$31,008
Your old tax bill
$45,000
Your new tax bill
$31,008
Estimated tax savings
$13,992
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:
2,892 sqft
Year built:
1920
Size:
760 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 2,892 sqft
- Building area: 760 sqft
- Garage: No
- Heating: Electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Driveway, No Garage, Unpaved
- Amenities: Dishwasher, Electric Cooking, Electric Water Heater, Disposal, Microwave, Refrigerator, Range Hood, Stove
- Price per square foot: $357
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: S0000235026
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $131,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $271,500
Schools
- Elementary School: Blackwell Elementary School with 1/10 star rating
- Middle School: Binford Middle School with 2/10 star rating
- High School: Armstrong High School with 2/10 star rating