Airbnb Investor Score
-$4,828
Annual Profit
5.6%
Cap Rate
-4.5%
Cash on Cash
$41,886
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $481/night at 47% occupancy.Projected nightly rate is $244/night at 47% occupancy.
Top 58% of comparables
Top 46% 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.
$42,738
Avg annual revenue
47%
Avg occupancy rate
$244
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$65k
$95k
Sign up to see the data on 40 all comparables
-$4,829
Profit
Revenue
$41,886
Operating Expenses
$19,125
Operating Income
$22,761
Mortgage & Taxes
$27,590
Profit (Cash Flow)
-$4,829
$107,070
Cash Investment
Down Payment
$81,800
Renos & Furnishing
$13,000
Closing Costs
$12,270
Total
$107,070
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.51%
Cap Rate
5.56%
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
$19,412
Deductible property tax
$4,049
Your total deduction
$47,142
Your adjusted annual income
$150,000 - $47,142 = $102,858
Taxes on $102,858 (30%)
$30,857
Your old tax bill
$45,000
Your new tax bill
$30,857
Estimated tax savings
$14,143
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:
4,356 sqft
Year built:
1921
Size:
2,618 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced air, Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 4,356 sqft
- Building area: 2,618 sqft
- Garage: No
- Heating: Forced air, gas
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central
- View: -
- Parking: Garage - Detached
- Amenities: Dishwasher, Dryer, Garbage disposal, Microwave, Range / Oven, Refrigerator, Washer
- Price per square foot: $156
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 10001853
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $15,600
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $409,000
Schools
- High School: Northwestern High School with 3/10 star rating