Airbnb Investor Score
$1,681
Annual Profit
6.9%
Cap Rate
0.6%
Cash on Cash
$103,832
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $416/night at 62% occupancy.Projected nightly rate is $412/night at 69% occupancy.
Top 46% 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.
$105,012
Avg annual revenue
69%
Avg occupancy rate
$412
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$120k
$200k
$290k
Sign up to see the data on 40 all comparables
$1,682
Profit
Revenue
$103,832
Operating Expenses
$27,178
Operating Income
$76,653
Mortgage & Taxes
$74,972
Profit (Cash Flow)
$1,682
$268,247
Cash Investment
Down Payment
$222,280
Renos & Furnishing
$12,625
Closing Costs
$33,342
Total
$268,247
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.62%
Cap Rate
6.89%
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
$52,748
Deductible property tax
$11,003
Your total deduction
$110,165
Your adjusted annual income
$150,000 - $110,165 = $39,835
Taxes on $39,835 (30%)
$11,951
Your old tax bill
$45,000
Your new tax bill
$11,951
Estimated tax savings
$33,049
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