Airbnb Investor Score
-$153,252
Annual Profit
3.5%
Cap Rate
-14.0%
Cash on Cash
$204,537
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $667/night at 56% occupancy.Projected nightly rate is $779/night at 56% occupancy.
Top 51% of comparables
Top 21% 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.
$150,815
Avg annual revenue
56%
Avg occupancy rate
$779
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$145k
$245k
$360k
Sign up to see the data on 40 all comparables
-$153,253
Profit
Revenue
$204,537
Operating Expenses
$40,270
Operating Income
$164,267
Mortgage & Taxes
$317,519
Profit (Cash Flow)
-$153,253
$1,093,610
Cash Investment
Down Payment
$941,400
Renos & Furnishing
$11,000
Closing Costs
$141,210
Total
$1,093,610
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-14.01%
Cap Rate
3.48%
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
$223,399
Deductible property tax
$46,599
Your total deduction
$621,085
Your adjusted annual income
$150,000 - $621,085 = -$471,085
Taxes on -$471,085 (30%)
-$141,325
Your old tax bill
$45,000
Your new tax bill
-$141,325
Estimated tax savings
$186,325
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:
1.05 sqft
Year built:
1962
Size:
3,037 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 1.05 sqft
- Building area: 3,037 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: $1,549
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 055141042
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $3,431,045
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $4,707,000
Schools
- High School: Santa Barbara Senior High School with 6/10 star rating