Airbnb Investor Score
-$14,144
Annual Profit
4.0%
Cap Rate
-11.5%
Cash on Cash
$38,862
Annual Revenue
BNBCalc predicts this property will get $152 per night with 70% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 46% of comparables
Top 38% 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.
$41,068
Avg annual revenue
70%
Avg occupancy rate
$152
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$40k
$55k
$70k
Sign up to see the data on 40 all comparables
-$14,145
Profit
Revenue
$38,862
Operating Expenses
$18,732
Operating Income
$20,130
Mortgage & Taxes
$34,275
Profit (Cash Flow)
-$14,145
$123,363
Cash Investment
Down Payment
$101,620
Renos & Furnishing
$6,500
Closing Costs
$15,243
Total
$123,363
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-11.46%
Cap Rate
3.96%
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
$24,115
Deductible property tax
$5,030
Your total deduction
$65,379
Your adjusted annual income
$150,000 - $65,379 = $84,621
Taxes on $84,621 (30%)
$25,386
Your old tax bill
$45,000
Your new tax bill
$25,386
Estimated tax savings
$19,614
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:
1,181 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: -
- Building area: 1,181 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: $430
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 25372627122
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed: 2024
- Assessed Value: $389,270
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $508,100
Schools