Airbnb Investor Score
-$8,408
Annual Profit
4.7%
Cap Rate
-8.2%
Cash on Cash
$37,803
Annual Revenue
BNBCalc predicts this property will get $138 per night with 75% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 56% of comparables
Top 36% 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.
$39,782
Avg annual revenue
75%
Avg occupancy rate
$138
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
-$8,408
Profit
Revenue
$37,803
Operating Expenses
$18,594
Operating Income
$19,208
Mortgage & Taxes
$27,617
Profit (Cash Flow)
-$8,408
$102,662
Cash Investment
Down Payment
$81,880
Renos & Furnishing
$8,500
Closing Costs
$12,282
Total
$102,662
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-8.19%
Cap Rate
4.69%
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
$19,431
Deductible property tax
$4,053
Your total deduction
$50,140
Your adjusted annual income
$150,000 - $50,140 = $99,860
Taxes on $99,860 (30%)
$29,958
Your old tax bill
$45,000
Your new tax bill
$29,958
Estimated tax savings
$15,042
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:
9,322 sqft
Year built:
1992
Size:
1,380 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 9,322 sqft
- Building area: 1,380 sqft
- Garage: Yes
- Heating: Central
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Garage - Attached
- Amenities: Dishwasher, Disposal, Dryer, Microwave, Range, Refrigerator, Washer
- Price per square foot: $296
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 112528279500010060
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $294,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $409,400
Schools
- High School: Poinciana High School with 4/10 star rating