Airbnb Investor Score
$8,418
Annual Profit
8.6%
Cap Rate
7.6%
Cash on Cash
$59,827
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $213/night at 57% occupancy ($44,344.27). Airbtics projects $260/night at 63% occupancy ($59,826).
Top 51% of comparables
Top 41% 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.
$60,223
Avg annual revenue
63%
Avg occupancy rate
$260
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$55k
$90k
$130k
Sign up to see the data on 40 all comparables
$8,419
Profit
Revenue
$59,827
Operating Expenses
$21,458
Operating Income
$38,369
Mortgage & Taxes
$29,951
Profit (Cash Flow)
$8,419
$110,745
Cash Investment
Down Payment
$88,800
Renos & Furnishing
$8,625
Closing Costs
$13,320
Total
$110,745
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.6%
Cap Rate
8.64%
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
$21,073
Deductible property tax
$4,396
Your total deduction
$88,505
Your adjusted annual income
$150,000 - $88,505 = $61,495
Taxes on $61,495 (30%)
$18,449
Your old tax bill
$45,000
Your new tax bill
$18,449
Estimated tax savings
$26,551
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com