Airbnb Investor Score
-$18,199
Annual Profit
4.9%
Cap Rate
-7.8%
Cash on Cash
$71,179
Annual Revenue
This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $388/night at 68% occupancy.Projected nightly rate is $224/night at 87% occupancy.
Top 51% of comparables
Top 21% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$77,388
Avg annual revenue
88%
Avg occupancy rate
$234
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$50k
$75k
$100k
$130k
Sign up to see the data on 10 all comparables
-$18,199
Profit
Revenue
$71,179
Operating Expenses
$22,933
Operating Income
$48,246
Mortgage & Taxes
$66,445
Profit (Cash Flow)
-$18,199
$233,050
Cash Investment
Down Payment
$197,000
Renos & Furnishing
$6,500
Closing Costs
$29,550
Total
$233,050
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-7.8%
Cap Rate
4.89%
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
$46,749
Deductible property tax
$9,752
Your total deduction
$116,679
Your adjusted annual income
$150,000 - $116,679 = $33,321
Taxes on $33,321 (30%)
$9,996
Your old tax bill
$45,000
Your new tax bill
$9,996
Estimated tax savings
$35,004
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:
-
Type:
CONDO
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: CONDO
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -