Airbnb Investor Score
$3,327
Annual Profit
7.4%
Cap Rate
2.4%
Cash on Cash
$62,194
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $310/night at 71% occupancy ($80,390.2). Airbtics projects $258/night at 66% occupancy ($62,193).
Top 48% of comparables
Top 41% 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.
$63,171
Avg annual revenue
66%
Avg occupancy rate
$258
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$55k
$90k
$125k
Sign up to see the data on 40 all comparables
$3,327
Profit
Revenue
$62,194
Operating Expenses
$21,765
Operating Income
$40,429
Mortgage & Taxes
$37,101
Profit (Cash Flow)
$3,327
$137,000
Cash Investment
Down Payment
$110,000
Renos & Furnishing
$10,500
Closing Costs
$16,500
Total
$137,000
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.42%
Cap Rate
7.35%
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
$26,104
Deductible property tax
$5,445
Your total deduction
$52,609
Your adjusted annual income
$150,000 - $52,609 = $97,391
Taxes on $97,391 (30%)
$29,217
Your old tax bill
$45,000
Your new tax bill
$29,217
Estimated tax savings
$15,783
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com