Airbnb Investor Score
-$7,404
Annual Profit
3.8%
Cap Rate
-11.2%
Cash on Cash
$26,590
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $214/night at 45% occupancy.Projected nightly rate is $140/night at 52% 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.
$27,948
Avg annual revenue
52%
Avg occupancy rate
$140
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$25k
$40k
$60k
Sign up to see the data on 40 all comparables
-$7,404
Profit
Revenue
$26,590
Operating Expenses
$17,137
Operating Income
$9,453
Mortgage & Taxes
$16,857
Profit (Cash Flow)
-$7,404
$65,977
Cash Investment
Down Payment
$49,980
Renos & Furnishing
$8,500
Closing Costs
$7,497
Total
$65,977
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-11.22%
Cap Rate
3.78%
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
$11,861
Deductible property tax
$2,474
Your total deduction
$33,335
Your adjusted annual income
$150,000 - $33,335 = $116,665
Taxes on $116,665 (30%)
$35,000
Your old tax bill
$45,000
Your new tax bill
$35,000
Estimated tax savings
$10,000
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:
3,049 sqft
Year built:
1940
Size:
1,460 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced Air, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 3,049 sqft
- Building area: 1,460 sqft
- Garage: No
- Heating: Forced air, natural gas
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: Central Air
- View: -
- Parking: Alley Access, Detached, Concrete
- Amenities: Gas Cooktop, Dishwasher, Refrigerator
- Price per square foot: $171
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 491113112019000101
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $109,600
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- High School: Arsenal Technical High School with 1/10 star rating