Airbnb Investor Score
$3,026
Annual Profit
8.4%
Cap Rate
6.2%
Cash on Cash
$33,548
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $225/night at 42% occupancy.Projected nightly rate is $167/night at 55% occupancy.
Top 48% of comparables
Top 28% 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.
$32,941
Avg annual revenue
55%
Avg occupancy rate
$167
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$60k
$80k
Sign up to see the data on 40 all comparables
$3,027
Profit
Revenue
$33,548
Operating Expenses
$18,041
Operating Income
$15,506
Mortgage & Taxes
$12,480
Profit (Cash Flow)
$3,027
$49,050
Cash Investment
Down Payment
$37,000
Renos & Furnishing
$6,500
Closing Costs
$5,550
Total
$49,050
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.17%
Cap Rate
8.38%
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
$8,780
Deductible property tax
$1,831
Your total deduction
$16,198
Your adjusted annual income
$150,000 - $16,198 = $133,802
Taxes on $133,802 (30%)
$40,141
Your old tax bill
$45,000
Your new tax bill
$40,141
Estimated tax savings
$4,859
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:
-
Year built:
-
Size:
1,139 sqft
Type:
APARTMENT
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: APARTMENT
- Stories: 1
- Lot size: -
- Building area: 1,139 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: Dishwasher, Dryer, Garbage Disposal, Microwave, Range/Oven, Refrigerator, Washer
- Price per square foot: $183
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 00315392
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $205,200
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $209,300
Schools