Airbnb Investor Score
$3,191
Annual Profit
7.7%
Cap Rate
3.7%
Cash on Cash
$45,290
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $283/night at 34% occupancy.Projected nightly rate is $200/night at 62% occupancy.
Top 56% of comparables
Top 44% 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.
$48,079
Avg annual revenue
62%
Avg occupancy rate
$200
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$50k
$70k
$95k
Sign up to see the data on 40 all comparables
$3,192
Profit
Revenue
$45,290
Operating Expenses
$19,568
Operating Income
$25,723
Mortgage & Taxes
$22,531
Profit (Cash Flow)
$3,192
$87,320
Cash Investment
Down Payment
$66,800
Renos & Furnishing
$10,500
Closing Costs
$10,020
Total
$87,320
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.65%
Cap Rate
7.7%
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
$15,852
Deductible property tax
$3,307
Your total deduction
$31,346
Your adjusted annual income
$150,000 - $31,346 = $118,654
Taxes on $118,654 (30%)
$35,596
Your old tax bill
$45,000
Your new tax bill
$35,596
Estimated tax savings
$9,404
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:
0.2 sqft
Year built:
1954
Size:
1,357 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 0.2 sqft
- Building area: 1,357 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Driveway
- Amenities: Dishwasher, Electric Range, Refrigerator
- Price per square foot: $240
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 07510219
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: $357,700
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $325,900
Schools
- High School: West Charlotte High with 4/10 star rating