Airbnb Investor Score
$33,985
Annual Profit
9.8%
Cap Rate
8.5%
Cash on Cash
$59,170
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $202/night at 81% occupancy ($59,761.22). Airbtics projects $180/night at 90% occupancy ($59,169).
Top 53% 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.
$62,192
Avg annual revenue
90%
Avg occupancy rate
$180
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$60k
$85k
$110k
Sign up to see the data on 40 all comparables
$33,986
Profit
Revenue
$59,170
Operating Expenses
$21,372
Operating Income
$37,797
Mortgage & Taxes
$3,811
Profit (Cash Flow)
$33,986
$389,250
Cash Investment
Down Payment
$385,000
Renos & Furnishing
$4,250
Total
$389,250
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.47%
Cap Rate
9.81%
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
$3,811
Your total deduction
$52,976
Your adjusted annual income
$150,000 - $52,976 = $97,024
Taxes on $97,024 (30%)
$29,107
Your old tax bill
$45,000
Your new tax bill
$29,107
Estimated tax savings
$15,893
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:
5,009 sqft
Year built:
1967
Size:
300 sqft
Type:
CONDO
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: -
- Lot size: 5,009 sqft
- Building area: 300 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: $1,795
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $538,500
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