$55,254
Annual Revenue
This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $244/night at 62% occupancy.
Top 58% of comparables
Top 41% 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.
$58,231
Avg annual revenue
62%
Avg occupancy rate
$244
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$50k
$80k
$115k
Sign up to see the data on 40 all comparables
$34,175
Profit
Revenue
$55,254
Operating Expenses
$20,863
Operating Income
$34,391
Mortgage & Taxes
$216
Profit (Cash Flow)
$34,175
$7,237
Cash Investment
Down Payment
$641
Renos & Furnishing
$6,500
Closing Costs
$96
Total
$7,237
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
472.21%
Cap Rate
1,073.04%
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
$152
Deductible property tax
$32
Your total deduction
-$32,960
Your adjusted annual income
$150,000 - -$32,960 = $182,960
Taxes on $182,960 (30%)
$54,888
Your old tax bill
$45,000
Your new tax bill
$54,888
Estimated tax savings
-$9,888
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com