Airbnb Investor Score
-$5,321
Annual Profit
7.4%
Cap Rate
65.1%
Cash on Cash
$55,634
Annual Revenue
This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $217/night at 53% occupancy.Projected nightly rate is $224/night at 68% occupancy.
Top 58% 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.
$53,951
Avg annual revenue
68%
Avg occupancy rate
$224
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$65k
$105k
$150k
Sign up to see the data on 40 all comparables
$30,057
Profit
Revenue
$55,634
Operating Expenses
$20,912
Operating Income
$34,722
Mortgage & Taxes
$4,665
Profit (Cash Flow)
$30,057
$32,060
Cash Investment
Down Payment
$23,560
Renos & Furnishing
$8,500
Total
$32,060
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
65.06%
Cap Rate
7.36%
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
$30,595
Deductible property tax
$4,665
Your total deduction
$53,149
Your adjusted annual income
$150,000 - $53,149 = $96,851
Taxes on $96,851 (30%)
$29,055
Your old tax bill
$45,000
Your new tax bill
$29,055
Estimated tax savings
$15,945
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:
9,147 sqft
Year built:
1980
Size:
1,607 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Forced Air, Fireplace(s)
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 9,147 sqft
- Building area: 1,607 sqft
- Garage: Yes
- Heating: Forced air, fireplace(s)
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: Central Air
- View: -
- Parking: Driveway, RV Access/Parking, Attached
- Amenities: Dishwasher, Free-Standing Gas Range, Free-Standing Refrigerator, Gas Appliances, Plumbed For Ice Maker, Range Hood, Washer/Dryer, Free-Standing Range, Gas Water Heater
- Price per square foot: $293
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: R213594
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $476,630
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $471,200
Schools
- Middle School: Dexter Mccarty Middle School with 2/10 star rating
- High School: Gresham High School with 3/10 star rating