Airbnb Investor Score
$3,307
Annual Profit
7.5%
Cap Rate
0.9%
Cash on Cash
$106,549
Annual Revenue
BNBCalc predicts this property will get $429 per night with 68% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 58% of comparables
Top 82% of comparables
Seasonality
Sign up to view the full seasonality chart
37
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$194,832
Avg annual revenue
69%
Avg occupancy rate
$821
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$55k
$155k
$255k
$365k
Sign up to see the data on 37 all comparables
$3,307
Profit
Revenue
$106,549
Operating Expenses
$27,531
Operating Income
$79,018
Mortgage & Taxes
$75,710
Profit (Cash Flow)
$3,307
$371,750
Cash Investment
Down Payment
$325,500
Renos & Furnishing
$14,750
Closing Costs
$31,500
Total
$371,750
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.88%
Cap Rate
7.52%
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
$59,337
Deductible property tax
$10,395
Your total deduction
$107,372
Your adjusted annual income
$150,000 - $107,372 = $42,628
Taxes on $42,628 (30%)
$12,788
Your old tax bill
$45,000
Your new tax bill
$12,788
Estimated tax savings
$32,212
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:
4,508 sqft
Year built:
1890
Size:
3,800 sqft
Type:
SINGLE_FAMILY
Parking:
1
Heating:
Baseboard, Oil
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 4,508 sqft
- Building area: 3,800 sqft
- Garage: Yes
- Heating: Baseboard, oil
- Pool: No
- Fireplaces: 2
- Basement: Yes
- Cooling: Window Unit(s)
- View: City View(s)
- Parking: Attached, Garage Door Opener, Storage, Garage Faces Side, Oversized, Paved Drive, Off Street, Driveway, Paved
- Amenities: -
- Price per square foot: $276
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: M:093 B:574 L:008,2001671
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $750,800
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Harrington Elementary School with 4/10 star rating
- Middle School: Thurgood Marshall Middle School with 3/10 star rating