Airbnb Investor Score
-$2,152
Annual Profit
5.8%
Cap Rate
-3.4%
Cash on Cash
$31,703
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $179/night at 49% occupancy.Projected nightly rate is $155/night at 56% occupancy.
Top 56% of comparables
Top 36% 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.
$31,693
Avg annual revenue
56%
Avg occupancy rate
$155
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$45k
$65k
Sign up to see the data on 40 all comparables
-$2,153
Profit
Revenue
$31,703
Operating Expenses
$17,801
Operating Income
$13,902
Mortgage & Taxes
$16,055
Profit (Cash Flow)
-$2,153
$63,240
Cash Investment
Down Payment
$47,600
Renos & Furnishing
$8,500
Closing Costs
$7,140
Total
$63,240
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.4%
Cap Rate
5.84%
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
$11,296
Deductible property tax
$2,356
Your total deduction
$26,904
Your adjusted annual income
$150,000 - $26,904 = $123,096
Taxes on $123,096 (30%)
$36,929
Your old tax bill
$45,000
Your new tax bill
$36,929
Estimated tax savings
$8,071
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:
0.48 sqft
Year built:
2006
Size:
1,243 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Fireplace(s), Electric, Heat Pump
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 0.48 sqft
- Building area: 1,243 sqft
- Garage: No
- Heating: Fireplace(s), electric, heat pump
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central Air
- View: -
- Parking: Concrete, Off Street
- Amenities: Stove/Oven - Electric, Refrigerator, Microwave, Dishwasher
- Price per square foot: $188
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 067696
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $201,412
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $234,600
Schools
- Middle School: Farmville Middle School with 4/10 star rating
- High School: Farmville Central High School with 5/10 star rating