Airbnb Investor Score
$25,946
Annual Profit
18.0%
Cap Rate
42.1%
Cash on Cash
$63,381
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $278/night at 63% occupancy.Projected nightly rate is $259/night at 67% occupancy.
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.
$64,789
Avg annual revenue
67%
Avg occupancy rate
$259
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$60k
$80k
$105k
Sign up to see the data on 40 all comparables
$25,946
Profit
Revenue
$63,381
Operating Expenses
$21,920
Operating Income
$41,461
Mortgage & Taxes
$15,515
Profit (Cash Flow)
$25,946
$61,650
Cash Investment
Down Payment
$46,000
Renos & Furnishing
$8,750
Closing Costs
$6,900
Total
$61,650
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
42.08%
Cap Rate
18.02%
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
$10,916
Deductible property tax
$2,277
Your total deduction
-$1,953
Your adjusted annual income
$150,000 - -$1,953 = $151,953
Taxes on $151,953 (30%)
$45,586
Your old tax bill
$45,000
Your new tax bill
$45,586
Estimated tax savings
-$586
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:
3,920 sqft
Year built:
1995
Size:
2,050 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Heat pump, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 3,920 sqft
- Building area: 2,050 sqft
- Garage: No
- Heating: Heat pump, electric
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central
- View: None
- Parking: Garage - Attached
- Amenities: Dishwasher, Dryer, Garbage disposal, Microwave, Range / Oven, Refrigerator, Washer
- Price per square foot: $225
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 3938602459
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $447,897
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $462,700
Schools
- Elementary School: Sea Breeze Elementary School with 4/10 star rating
- Middle School: W. D. Sugg Middle School with 3/10 star rating
- High School: Manatee High School with 5/10 star rating