Airbnb Investor Score
$9,363
Annual Profit
6.6%
Cap Rate
1.7%
Cash on Cash
$149,020
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $644/night at 61% occupancy.Projected nightly rate is $578/night at 55% occupancy.
Top 28% 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.
$114,594
Avg annual revenue
55%
Avg occupancy rate
$578
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$125k
$225k
$330k
Sign up to see the data on 40 all comparables
$9,363
Profit
Revenue
$149,020
Operating Expenses
$33,053
Operating Income
$115,967
Mortgage & Taxes
$106,604
Profit (Cash Flow)
$9,363
$566,237
Cash Investment
Down Payment
$530,700
Renos & Furnishing
$20,500
Closing Costs
$15,037
Total
$566,237
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.65%
Cap Rate
6.55%
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
$73,464
Deductible property tax
$17,513
Your total deduction
$170,950
Your adjusted annual income
$150,000 - $170,950 = -$20,950
Taxes on -$20,950 (30%)
-$6,285
Your old tax bill
$45,000
Your new tax bill
-$6,285
Estimated tax savings
$51,285
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:
1949
Size:
2,660 sqft
Type:
SINGLE_FAMILY
Parking:
1
Heating:
Gravity, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: -
- Building area: 2,660 sqft
- Garage: Yes
- Heating: Gravity, natural gas
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: Garage: Attached, Non-Garage: Driveway
- Amenities: Dishwasher, Dryer, Range/Oven, Refrigerator, Washer, Free-Standing Range, Gas Range, Gas Cooking
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 4164711000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $390,860
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Middle School: Pacific Beach Middle School with 8/10 star rating
- High School: Mission Bay High School with 8/10 star rating