Airbnb Investor Score
$23,969
Annual Profit
11.4%
Cap Rate
39.3%
Cash on Cash
$109,573
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $248/night at 70% occupancy.Projected nightly rate is $266/night at 81% occupancy.
Top 63% of comparables
Top 6% 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.
$80,218
Avg annual revenue
81%
Avg occupancy rate
$266
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$70k
$105k
$150k
Sign up to see the data on 40 all comparables
$57,196
Profit
Revenue
$109,573
Operating Expenses
$46,932
Operating Income
$62,641
Mortgage & Taxes
$5,445
Profit (Cash Flow)
$57,196
$154,000
Cash Investment
Down Payment
$154,000
Renos & Furnishing
$0
Total
$154,000
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
5%
Cash on Cash Return
39.29%
Cap Rate
11.38%
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
$29,450
Deductible property tax
$5,445
Your total deduction
$32,294
Your adjusted annual income
$150,000 - $32,294 = $117,706
Taxes on $117,706 (30%)
$35,312
Your old tax bill
$45,000
Your new tax bill
$35,312
Estimated tax savings
$9,688
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:
1961
Size:
494 sqft
Type:
CONDO
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: -
- Lot size: -
- Building area: 494 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: City, Garden, Mountain(s)
- Parking: None
- Amenities: -
- Price per square foot: $1,172
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 1260030140029
- Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk
Tax Info
- Year Assessed: 2024
- Assessed Value: $587,500
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $579,100
Schools
- Elementary School: President Thomas Jefferson Elementary School with 8/10 star rating
- Middle School: President George Washington Middle School with 8/10 star rating
- High School: Kaimuki High School with 3/10 star rating