Airbnb Investor Score
$9,715
Annual Profit
26.2%
Cap Rate
53.2%
Cash on Cash
$30,768
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $222/night at 55% occupancy.Projected nightly rate is $156/night at 54% occupancy.
Top 51% of comparables
Top 33% 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.
$32,860
Avg annual revenue
54%
Avg occupancy rate
$156
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$50k
$75k
Sign up to see the data on 40 all comparables
$9,715
Profit
Revenue
$30,768
Operating Expenses
$17,680
Operating Income
$13,088
Mortgage & Taxes
$3,373
Profit (Cash Flow)
$9,715
$18,250
Cash Investment
Down Payment
$10,000
Renos & Furnishing
$6,750
Closing Costs
$1,500
Total
$18,250
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
53.23%
Cap Rate
26.17%
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
$2,373
Deductible property tax
$495
Your total deduction
-$3,831
Your adjusted annual income
$150,000 - -$3,831 = $153,831
Taxes on $153,831 (30%)
$46,149
Your old tax bill
$45,000
Your new tax bill
$46,149
Estimated tax savings
-$1,149
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:
5,662 sqft
Year built:
2010
Size:
889 sqft
Type:
TOWNHOUSE
Parking:
-
Heating:
None
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: TOWNHOUSE
- Stories: 2
- Lot size: 5,662 sqft
- Building area: 889 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: None
- View: -
- Parking: Driveway
- Amenities: None
- Price per square foot: $56
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 1010m03019.003
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed: 2023
- Assessed Value: $67,262
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Anniston Avenue Elementary School
- Middle School: Bayou View Middle School with 7/10 star rating
- High School: Gulfport High School with 8/10 star rating