Airbnb Investor Score
$16,594
Annual Profit
836.5%
Cap Rate
238.4%
Cash on Cash
$34,954
Annual Revenue
BNBCalc predicts this property will get $145 per night with 66% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 53% 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.
$36,204
Avg annual revenue
66%
Avg occupancy rate
$145
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$35k
$60k
$85k
Sign up to see the data on 40 all comparables
$16,595
Profit
Revenue
$34,954
Operating Expenses
$18,224
Operating Income
$16,730
Mortgage & Taxes
$135
Profit (Cash Flow)
$16,595
$6,960
Cash Investment
Down Payment
$400
Renos & Furnishing
$6,500
Closing Costs
$60
Total
$6,960
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
238.43%
Cap Rate
836.49%
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
$95
Deductible property tax
$20
Your total deduction
-$15,500
Your adjusted annual income
$150,000 - -$15,500 = $165,500
Taxes on $165,500 (30%)
$49,650
Your old tax bill
$45,000
Your new tax bill
$49,650
Estimated tax savings
-$4,650
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com