Airbnb Investor Score
-$38,775
Annual Profit
3.7%
Cap Rate
-12.9%
Cash on Cash
$69,060
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $297/night at 63% occupancy.Projected nightly rate is $326/night at 58% occupancy.
Top 58% 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.
$65,848
Avg annual revenue
58%
Avg occupancy rate
$326
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$70k
$125k
$180k
Sign up to see the data on 40 all comparables
-$38,775
Profit
Revenue
$69,060
Operating Expenses
$22,658
Operating Income
$46,402
Mortgage & Taxes
$85,178
Profit (Cash Flow)
-$38,775
$301,171
Cash Investment
Down Payment
$252,540
Renos & Furnishing
$10,750
Closing Costs
$37,881
Total
$301,171
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-12.87%
Cap Rate
3.67%
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
$59,929
Deductible property tax
$12,501
Your total deduction
$165,352
Your adjusted annual income
$150,000 - $165,352 = -$15,352
Taxes on -$15,352 (30%)
-$4,606
Your old tax bill
$45,000
Your new tax bill
-$4,606
Estimated tax savings
$49,606
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:
1.04 sqft
Year built:
1956
Size:
3,829 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced Air, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 1.04 sqft
- Building area: 3,829 sqft
- Garage: No
- Heating: Forced air, natural gas
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central Air
- View: -
- Parking: Attached Carport, Driveway
- Amenities: Convection Oven, Dishwasher, Exhaust Hood, Gas Range, Refrigerator, Warming Drawer
- Price per square foot: $329
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 18309219
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $1,048,900
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $1,262,700
Schools
- Middle School: Alexander Graham Middle with 2/10 star rating
- High School: Myers Park High with 7/10 star rating