Airbnb Investor Score
$9,055
Annual Profit
8.5%
Cap Rate
7.0%
Cash on Cash
$66,840
Annual Revenue
BNBCalc predicts this property will get $300 per night with 61% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.
Top 51% 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.
$69,416
Avg annual revenue
61%
Avg occupancy rate
$300
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$75k
$125k
$185k
Sign up to see the data on 40 all comparables
$9,056
Profit
Revenue
$66,840
Operating Expenses
$22,369
Operating Income
$44,470
Mortgage & Taxes
$35,415
Profit (Cash Flow)
$9,056
$129,500
Cash Investment
Down Payment
$105,000
Renos & Furnishing
$8,750
Closing Costs
$15,750
Total
$129,500
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.99%
Cap Rate
8.47%
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
$24,917
Deductible property tax
$5,197
Your total deduction
$44,163
Your adjusted annual income
$150,000 - $44,163 = $105,837
Taxes on $105,837 (30%)
$31,751
Your old tax bill
$45,000
Your new tax bill
$31,751
Estimated tax savings
$13,249
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:
10.17 sqft
Year built:
2003
Size:
2,236 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Electric, Heat Pump, Propane
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 10.17 sqft
- Building area: 2,236 sqft
- Garage: Yes
- Heating: Electric, heat pump, propane
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central Air
- View: -
- Parking: Detached
- Amenities: Dishwasher, Electric Range, Microwave, Refrigerator
- Price per square foot: $247
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 19000351.0500
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $220,170
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $554,100
Schools
- High School: Logan High School with 6/10 star rating