Airbnb Investor Score
$48,049
Annual Profit
109.0%
Cap Rate
228.2%
Cash on Cash
$74,597
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $149/night at 52% occupancy ($28,299.1). Airbtics projects $243/night at 61% occupancy ($54,140).
Top 28% of comparables
Top 26% 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.
$53,555
Avg annual revenue
61%
Avg occupancy rate
$243
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$55k
$95k
$135k
Sign up to see the data on 40 all comparables
$48,049
Profit
Revenue
$74,597
Operating Expenses
$23,378
Operating Income
$51,220
Mortgage & Taxes
$3,170
Profit (Cash Flow)
$48,049
$21,060
Cash Investment
Down Payment
$9,400
Renos & Furnishing
$10,250
Closing Costs
$1,410
Total
$21,060
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
228.15%
Cap Rate
108.97%
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
$2,231
Deductible property tax
$465
Your total deduction
-$41,979
Your adjusted annual income
$150,000 - -$41,979 = $191,979
Taxes on $191,979 (30%)
$57,594
Your old tax bill
$45,000
Your new tax bill
$57,594
Estimated tax savings
-$12,594
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:
7,239 sqft
Year built:
1916
Size:
1,575 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 7,239 sqft
- Building area: 1,575 sqft
- Garage: Yes
- Heating: Natural gas
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central Air
- View: -
- Parking: Detached, Garage, Two Car Garage
- Amenities: -
- Price per square foot: $22
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: R72068060027
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $38,450
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $35,800
Schools
- High School: Meadowdale High School with 2/10 star rating