Airbnb Investor Score
$33,031
Annual Profit
Infinity%
Cap Rate
322.3%
Cash on Cash
$53,691
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $245/night at 60% occupancy.Projected nightly rate is $226/night at 53% occupancy.
Top 51% of comparables
Top 21% 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.
$49,565
Avg annual revenue
53%
Avg occupancy rate
$226
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$50k
$85k
$125k
Sign up to see the data on 10 all comparables
$33,031
Profit
Revenue
$53,691
Operating Expenses
$20,660
Operating Income
$33,031
Mortgage & Taxes
$0
Profit (Cash Flow)
$33,031
$10,250
Cash Investment
Down Payment
$0
Renos & Furnishing
$10,250
Closing Costs
$0
Total
$10,250
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
322.25%
Cap Rate
∞%
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
$0
Deductible property tax
$0
Your total deduction
-$31,617
Your adjusted annual income
$150,000 - -$31,617 = $181,617
Taxes on $181,617 (30%)
$54,485
Your old tax bill
$45,000
Your new tax bill
$54,485
Estimated tax savings
-$9,485
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:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -