Airbnb Investor Score
$31,023
Annual Profit
4314.0%
Cap Rate
462.9%
Cash on Cash
$51,426
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $234/night at 51% occupancy.Projected nightly rate is $160/night at 69% occupancy.
Top 28% of comparables
Top 28% 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.
$42,536
Avg annual revenue
69%
Avg occupancy rate
$160
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$55k
$75k
Sign up to see the data on 40 all comparables
$31,054
Profit
Revenue
$51,426
Operating Expenses
$20,365
Operating Income
$31,061
Mortgage & Taxes
$7
Profit (Cash Flow)
$31,054
$6,687
Cash Investment
Down Payment
$187
Renos & Furnishing
$6,500
Total
$6,687
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
462.88%
Cap Rate
4,314.01%
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
$21
Deductible property tax
$7
Your total deduction
-$30,057
Your adjusted annual income
$150,000 - -$30,057 = $180,057
Taxes on $180,057 (30%)
$54,017
Your old tax bill
$45,000
Your new tax bill
$54,017
Estimated tax savings
-$9,017
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:
2015
Size:
2,821 sqft
Type:
CONDO
Parking:
-
Heating:
Forced air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: -
- Lot size: -
- Building area: 2,821 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: None
- View: -
- Parking: None
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0131250910140
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $675
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- 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