$38,665
Annual Revenue
This property is projected to be in the top 39% revenue percentile compared to similar properties nearby.
Projected nightly rate is $158/night at 67% occupancy.Projected nightly rate is $155/night at 66% occupancy.
Top 51% of comparables
Top 41% 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.
$42,219
Avg annual revenue
66%
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 10 all comparables
-$6,013
Profit
Revenue
$38,665
Operating Expenses
$18,706
Operating Income
$19,958
Mortgage & Taxes
$25,971
Profit (Cash Flow)
-$6,013
$94,800
Cash Investment
Down Payment
$77,000
Renos & Furnishing
$6,250
Closing Costs
$11,550
Total
$94,800
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.34%
Cap Rate
5.18%
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
$18,272
Deductible property tax
$3,811
Your total deduction
$45,016
Your adjusted annual income
$150,000 - $45,016 = $104,984
Taxes on $104,984 (30%)
$31,495
Your old tax bill
$45,000
Your new tax bill
$31,495
Estimated tax savings
$13,505
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com