Airbnb Investor Score
-$10,313
Annual Profit
3.1%
Cap Rate
57.6%
Cash on Cash
$47,379
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $210/night at 71% occupancy.Projected nightly rate is $188/night at 69% occupancy.
Top 51% of comparables
Top 44% 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.
$49,341
Avg annual revenue
69%
Avg occupancy rate
$188
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$55k
$85k
$115k
Sign up to see the data on 40 all comparables
$18,872
Profit
Revenue
$47,379
Operating Expenses
$19,839
Operating Income
$27,540
Mortgage & Taxes
$8,668
Profit (Cash Flow)
$18,872
$6,500
Cash Investment
Down Payment
$0
Renos & Furnishing
$6,500
Total
$6,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
57.59%
Cap Rate
3.14%
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
$0
Deductible property tax
$8,668
Your total deduction
$77,606
Your adjusted annual income
$150,000 - $77,606 = $72,394
Taxes on $72,394 (30%)
$21,718
Your old tax bill
$45,000
Your new tax bill
$21,718
Estimated tax savings
$23,282
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:
1,280 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced Air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: -
- Building area: 1,280 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Attached, Off Street
- Amenities: Dishwasher, Dryer, Freezer, Microwave, Refrigerator, Washer
- Price per square foot: $684
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 193411
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $875,575
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Blackshear Elementary School with 3/10 star rating
- Middle School: Kealing Middle School with 6/10 star rating
- High School: Eastside Memorial High School with 2/10 star rating