Airbnb Investor Score
$3,949
Annual Profit
8.2%
Cap Rate
5.6%
Cash on Cash
$41,974
Annual Revenue
BNBCalc predicts this property will get $169 per night with 68% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 56% of comparables
Top 33% 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.
$44,782
Avg annual revenue
68%
Avg occupancy rate
$169
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$55k
$90k
$130k
Sign up to see the data on 40 all comparables
$3,949
Profit
Revenue
$41,974
Operating Expenses
$19,137
Operating Income
$22,837
Mortgage & Taxes
$18,888
Profit (Cash Flow)
$3,949
$70,650
Cash Investment
Down Payment
$56,000
Renos & Furnishing
$6,250
Closing Costs
$8,400
Total
$70,650
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.58%
Cap Rate
8.15%
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
$13,289
Deductible property tax
$2,772
Your total deduction
$24,652
Your adjusted annual income
$150,000 - $24,652 = $125,348
Taxes on $125,348 (30%)
$37,604
Your old tax bill
$45,000
Your new tax bill
$37,604
Estimated tax savings
$7,396
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:
6,499 sqft
Year built:
1925
Size:
1,080 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 6,499 sqft
- Building area: 1,080 sqft
- Garage: No
- Heating: Central, electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air, Ductless, Wall/Window Unit(s)
- View: -
- Parking: -
- Amenities: Dryer, Range, Refrigerator, Washer
- Price per square foot: $259
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 3657700054
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $241,240
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Jessie P. Miller Elementary School with 6/10 star rating
- Middle School: Martha B. King Middle School with 4/10 star rating
- High School: Manatee High School with 5/10 star rating