Airbnb Investor Score
$6,754
Annual Profit
9.9%
Cap Rate
12.2%
Cash on Cash
$39,972
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $141/night at 98% occupancy.Projected nightly rate is $152/night at 72% occupancy.
Top 58% 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.
$41,024
Avg annual revenue
72%
Avg occupancy rate
$152
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$70k
$100k
Sign up to see the data on 40 all comparables
$6,755
Profit
Revenue
$39,972
Operating Expenses
$18,876
Operating Income
$21,096
Mortgage & Taxes
$14,341
Profit (Cash Flow)
$6,755
$55,273
Cash Investment
Down Payment
$42,520
Renos & Furnishing
$6,375
Closing Costs
$6,378
Total
$55,273
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.22%
Cap Rate
9.92%
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
$10,090
Deductible property tax
$2,105
Your total deduction
$15,187
Your adjusted annual income
$150,000 - $15,187 = $134,813
Taxes on $134,813 (30%)
$40,444
Your old tax bill
$45,000
Your new tax bill
$40,444
Estimated tax savings
$4,556
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:
662 sqft
Type:
APARTMENT
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: APARTMENT
- Stories: -
- Lot size: -
- Building area: 662 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: $321
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 3100200421
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed: 2023
- Assessed Value: $15,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $212,600
Schools
- Elementary School: Oakland Elementary School with 4/10 star rating
- Middle School: C. E. Williams Middle School For Creative & Scient with 4/10 star rating
- High School: West Ashley High School with 5/10 star rating