Airbnb Investor Score
$6,951
Annual Profit
9.6%
Cap Rate
10.7%
Cash on Cash
$42,843
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $217/night at 43% occupancy.Projected nightly rate is $149/night at 60% occupancy.
Top 28% of comparables
Top 26% 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.
$33,047
Avg annual revenue
60%
Avg occupancy rate
$149
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$30k
$45k
$60k
Sign up to see the data on 40 all comparables
$6,952
Profit
Revenue
$42,843
Operating Expenses
$19,250
Operating Income
$23,594
Mortgage & Taxes
$16,642
Profit (Cash Flow)
$6,952
$64,991
Cash Investment
Down Payment
$49,340
Renos & Furnishing
$8,250
Closing Costs
$7,401
Total
$64,991
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.69%
Cap Rate
9.56%
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
$11,709
Deductible property tax
$2,442
Your total deduction
$18,627
Your adjusted annual income
$150,000 - $18,627 = $131,373
Taxes on $131,373 (30%)
$39,412
Your old tax bill
$45,000
Your new tax bill
$39,412
Estimated tax savings
$5,588
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:
5,009 sqft
Year built:
1949
Size:
1,254 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced air, Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 5,009 sqft
- Building area: 1,254 sqft
- Garage: No
- Heating: Forced air, gas
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: None
- View: -
- Parking: Garage - Attached
- Amenities: Dishwasher, Microwave, Refrigerator
- Price per square foot: $203
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 36797
- Flood Zone: No
Tax Info
- Year Assessed: 2022
- Assessed Value: $188,500
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $255,200
Schools
- Elementary School: Susan B. Anthony Elementa with 4/10 star rating
- Middle School: Patrick Henry Middle School - 07 with 7/10 star rating
- High School: Lincoln High School - 02 with 4/10 star rating