Airbnb Investor Score
$22,577
Annual Profit
10.9%
Cap Rate
16.3%
Cash on Cash
$83,367
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $302/night at 57% occupancy ($62,873.1). Airbtics projects $253/night at 67% occupancy ($61,912).
Top 26% of comparables
Top 26% 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.
$66,553
Avg annual revenue
67%
Avg occupancy rate
$253
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$75k
$125k
$180k
Sign up to see the data on 40 all comparables
$22,578
Profit
Revenue
$83,367
Operating Expenses
$24,518
Operating Income
$58,849
Mortgage & Taxes
$36,272
Profit (Cash Flow)
$22,578
$138,921
Cash Investment
Down Payment
$107,540
Renos & Furnishing
$15,250
Closing Costs
$16,131
Total
$138,921
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.25%
Cap Rate
10.94%
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
$25,520
Deductible property tax
$5,323
Your total deduction
$96,242
Your adjusted annual income
$150,000 - $96,242 = $53,758
Taxes on $53,758 (30%)
$16,128
Your old tax bill
$45,000
Your new tax bill
$16,128
Estimated tax savings
$28,872
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:
6,534 sqft
Year built:
2004
Size:
2,881 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 6,534 sqft
- Building area: 2,881 sqft
- Garage: Yes
- Heating: Electric
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Common, Garage Door Opener
- Amenities: Convection Oven, Dishwasher, Electric Water Heater, Microwave, Refrigerator, Trash Compactor
- Price per square foot: $186
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 092527305700010870
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $489,200
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $536,700
Schools
- High School: Celebration High School with 6/10 star rating