Airbnb Investor Score
-$5,027
Annual Profit
4.7%
Cap Rate
-7.6%
Cash on Cash
$29,329
Annual Revenue
BNBCalc predicts this property will get $146 per night with 55% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
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.
$31,881
Avg annual revenue
55%
Avg occupancy rate
$146
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$30k
$50k
$70k
Sign up to see the data on 40 all comparables
-$5,028
Profit
Revenue
$29,329
Operating Expenses
$17,493
Operating Income
$11,836
Mortgage & Taxes
$16,864
Profit (Cash Flow)
-$5,028
$66,000
Cash Investment
Down Payment
$50,000
Renos & Furnishing
$8,500
Closing Costs
$7,500
Total
$66,000
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-7.61%
Cap Rate
4.73%
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
$11,865
Deductible property tax
$2,475
Your total deduction
$30,968
Your adjusted annual income
$150,000 - $30,968 = $119,032
Taxes on $119,032 (30%)
$35,710
Your old tax bill
$45,000
Your new tax bill
$35,710
Estimated tax savings
$9,290
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:
7,492 sqft
Year built:
-
Size:
-
Type:
SINGLE_FAMILY
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 7,492 sqft
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 06708018023001
- Flood Zone: No
Tax Info
- Year Assessed: 2018
- Assessed Value: $82,505
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- High School: Jefferson High School with 3/10 star rating