Airbnb Investor Score
-$34,697
Annual Profit
2.8%
Cap Rate
-16.4%
Cash on Cash
$44,384
Annual Revenue
BNBCalc predicts this property will get $196 per night with 62% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 53% 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.
$44,826
Avg annual revenue
62%
Avg occupancy rate
$196
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
-$34,697
Profit
Revenue
$44,384
Operating Expenses
$19,450
Operating Income
$24,934
Mortgage & Taxes
$59,632
Profit (Cash Flow)
-$34,697
$211,820
Cash Investment
Down Payment
$176,800
Renos & Furnishing
$8,500
Closing Costs
$26,520
Total
$211,820
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-16.38%
Cap Rate
2.82%
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
$41,956
Deductible property tax
$8,752
Your total deduction
$123,447
Your adjusted annual income
$150,000 - $123,447 = $26,553
Taxes on $26,553 (30%)
$7,966
Your old tax bill
$45,000
Your new tax bill
$7,966
Estimated tax savings
$37,034
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:
5,662 sqft
Year built:
1952
Size:
1,540 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 5,662 sqft
- Building area: 1,540 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: City, Mountain
- Parking: Garage - Attached
- Amenities: Dryer, Garbage disposal, Refrigerator, Washer
- Price per square foot: $574
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 7857003590
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $792,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $884,000
Schools
- Elementary School: Dearborn Park Elementary School with 8/10 star rating
- Middle School: Mercer Middle School with 6/10 star rating
- High School: Cleveland High School with 6/10 star rating