Airbnb Investor Score
$7,439
Annual Profit
7.6%
Cap Rate
3.8%
Cash on Cash
$88,243
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $382/night at 79% occupancy.Projected nightly rate is $302/night at 80% occupancy.
Top 61% 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.
$90,178
Avg annual revenue
80%
Avg occupancy rate
$302
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$80k
$125k
$175k
Sign up to see the data on 40 all comparables
$7,439
Profit
Revenue
$88,243
Operating Expenses
$25,152
Operating Income
$63,091
Mortgage & Taxes
$55,652
Profit (Cash Flow)
$7,439
$194,000
Cash Investment
Down Payment
$165,000
Renos & Furnishing
$4,250
Closing Costs
$24,750
Total
$194,000
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.83%
Cap Rate
7.64%
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
$39,155
Deductible property tax
$8,167
Your total deduction
$74,878
Your adjusted annual income
$150,000 - $74,878 = $75,122
Taxes on $75,122 (30%)
$22,536
Your old tax bill
$45,000
Your new tax bill
$22,536
Estimated tax savings
$22,464
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:
1960
Size:
347 sqft
Type:
CONDO
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: -
- Lot size: -
- Building area: 347 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: Coastline, Garden, Ocean, Sunset
- Parking: None
- Amenities: -
- Price per square foot: $2,377
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 1260040120036
- Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk
Tax Info
- Year Assessed: 2024
- Assessed Value: $904,400
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: President Thomas Jefferson Elementary School with 8/10 star rating
- Middle School: President George Washington Middle School with 8/10 star rating
- High School: Kaimuki High School with 3/10 star rating