Airbnb Investor Score
$10,574
Annual Profit
9.7%
Cap Rate
33.6%
Cash on Cash
$55,404
Annual Revenue
BNBCalc predicts this property will get $256 per night with 58% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 21% of comparables
Top 66% 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.
$56,734
Avg annual revenue
58%
Avg occupancy rate
$256
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$65k
$105k
$155k
Sign up to see the data on 40 all comparables
$31,007
Profit
Revenue
$55,404
Operating Expenses
$20,883
Operating Income
$34,521
Mortgage & Taxes
$3,514
Profit (Cash Flow)
$31,007
$92,150
Cash Investment
Down Payment
$71,000
Renos & Furnishing
$10,500
Closing Costs
$10,650
Total
$92,150
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
33.64%
Cap Rate
9.72%
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
$16,849
Deductible property tax
$3,514
Your total deduction
$26,044
Your adjusted annual income
$150,000 - $26,044 = $123,956
Taxes on $123,956 (30%)
$37,187
Your old tax bill
$45,000
Your new tax bill
$37,187
Estimated tax savings
$7,813
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:
6,403 sqft
Year built:
2024
Size:
1,980 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 6,403 sqft
- Building area: 1,980 sqft
- Garage: Yes
- Heating: Central, electric
- Pool: No
- Fireplaces: 0
- Basement: No
- Cooling: Central Air, Ceiling Fan(s), Electric
- View: -
- Parking: Direct Access, Driveway, Garage Faces Front, Garage
- Amenities: Dishwasher, Electric Oven, Disposal, Microwave
- Price per square foot: $179
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 00000220846000000
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed: 2024
- Assessed Value: $50,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Charles Rice Learning Center with 7/10 star rating
- Middle School: Billy Earl Dade Middle School with 2/10 star rating
- High School: Lincoln Humanities/Communications with 3/10 star rating