Airbnb Investor Score
-$1,163
Annual Profit
6.4%
Cap Rate
-1.4%
Cash on Cash
$41,912
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $206/night at 72% occupancy.Projected nightly rate is $153/night at 75% occupancy.
Top 44% of comparables
Top 38% 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.
$44,969
Avg annual revenue
75%
Avg occupancy rate
$153
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$70k
$95k
Sign up to see the data on 40 all comparables
-$1,164
Profit
Revenue
$41,912
Operating Expenses
$19,129
Operating Income
$22,783
Mortgage & Taxes
$23,947
Profit (Cash Flow)
-$1,164
$85,900
Cash Investment
Down Payment
$71,000
Renos & Furnishing
$4,250
Closing Costs
$10,650
Total
$85,900
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.35%
Cap Rate
6.41%
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
$36,920
Your adjusted annual income
$150,000 - $36,920 = $113,080
Taxes on $113,080 (30%)
$33,924
Your old tax bill
$45,000
Your new tax bill
$33,924
Estimated tax savings
$11,076
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:
-
Year built:
-
Size:
631 sqft
Type:
APARTMENT
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: APARTMENT
- Stories: -
- Lot size: -
- Building area: 631 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: Mountain View
- Parking: Attached
- Amenities: Dryer, Washer
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Lowell Elementary School with 3/10 star rating
- Middle School: Edmonds S. Meany Middle School with 5/10 star rating
- High School: Garfield High School with 8/10 star rating