Airbnb Investor Score
-$4,571
Annual Profit
5.8%
Cap Rate
-3.9%
Cash on Cash
$47,299
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $205/night at 71% occupancy.Projected nightly rate is $175/night at 74% occupancy.
Top 63% 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.
$48,535
Avg annual revenue
74%
Avg occupancy rate
$175
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$45k
$65k
$85k
Sign up to see the data on 40 all comparables
-$4,572
Profit
Revenue
$47,299
Operating Expenses
$19,829
Operating Income
$27,470
Mortgage & Taxes
$32,042
Profit (Cash Flow)
-$4,572
$118,000
Cash Investment
Down Payment
$95,000
Renos & Furnishing
$8,750
Closing Costs
$14,250
Total
$118,000
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.87%
Cap Rate
5.78%
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
$22,544
Deductible property tax
$4,703
Your total deduction
$52,837
Your adjusted annual income
$150,000 - $52,837 = $97,163
Taxes on $97,163 (30%)
$29,149
Your old tax bill
$45,000
Your new tax bill
$29,149
Estimated tax savings
$15,851
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:
1,306 sqft
Year built:
2004
Size:
1,875 sqft
Type:
TOWNHOUSE
Parking:
2
Heating:
Forced Air, Fireplace(s)
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: TOWNHOUSE
- Stories: 3
- Lot size: 1,306 sqft
- Building area: 1,875 sqft
- Garage: Yes
- Heating: Forced air, fireplace(s)
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Off Street, Attached
- Amenities: Built-In Range, Dishwasher, Disposal, Microwave, Stainless Steel Appliance(s), Gas Water Heater
- Price per square foot: $253
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: R2124675
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $449,730
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Middle School: Five Oaks Middle School with 3/10 star rating
- High School: Westview High School with 6/10 star rating