Airbnb Investor Score
$37,299
Annual Profit
8.2%
Cap Rate
6.2%
Cash on Cash
$260,193
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $669/night at 79% occupancy.Projected nightly rate is $551/night at 74% occupancy.
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.
$137,236
Avg annual revenue
74%
Avg occupancy rate
$551
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$60k
$140k
$225k
$320k
Sign up to see the data on 40 all comparables
$37,300
Profit
Revenue
$260,193
Operating Expenses
$47,505
Operating Income
$212,687
Mortgage & Taxes
$175,388
Profit (Cash Flow)
$37,300
$604,500
Cash Investment
Down Payment
$520,000
Renos & Furnishing
$6,500
Closing Costs
$78,000
Total
$604,500
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.17%
Cap Rate
8.18%
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
$123,399
Deductible property tax
$25,740
Your total deduction
$221,175
Your adjusted annual income
$150,000 - $221,175 = -$71,175
Taxes on -$71,175 (30%)
-$21,352
Your old tax bill
$45,000
Your new tax bill
-$21,352
Estimated tax savings
$66,352
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com