Airbnb Investor Score
-$12,254
Annual Profit
5.7%
Cap Rate
-4.5%
Cash on Cash
$90,697
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $464/night at 61% occupancy.Projected nightly rate is $388/night at 64% occupancy.
Top 51% 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.
$92,077
Avg annual revenue
64%
Avg occupancy rate
$388
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$75k
$115k
$160k
Sign up to see the data on 40 all comparables
-$12,254
Profit
Revenue
$90,697
Operating Expenses
$25,471
Operating Income
$65,227
Mortgage & Taxes
$77,481
Profit (Cash Flow)
-$12,254
$274,678
Cash Investment
Down Payment
$229,720
Renos & Furnishing
$10,500
Closing Costs
$34,458
Total
$274,678
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.46%
Cap Rate
5.67%
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
$54,514
Deductible property tax
$11,371
Your total deduction
$127,493
Your adjusted annual income
$150,000 - $127,493 = $22,507
Taxes on $22,507 (30%)
$6,752
Your old tax bill
$45,000
Your new tax bill
$6,752
Estimated tax savings
$38,248
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:
7,000 sqft
Year built:
1948
Size:
1,520 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 7,000 sqft
- Building area: 1,520 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: None
- Parking: Driveway
- Amenities: Dishwasher, Dryer, Electric Water Heater, Microwave, Electric Range, Refrigerator, Washer
- Price per square foot: $755
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0132190070650
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $610,122
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $1,148,600
Schools
- Elementary School: Toussaint L'Ouverture Elementary with 5/10 star rating
- Middle School: Jose De Diego Middle School with 2/10 star rating
- High School: Booker T. Washington Senior High School with 3/10 star rating