$55,316
Annual Revenue
This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $233/night at 65% occupancy.
Top 31% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$55,827
Avg annual revenue
65%
Avg occupancy rate
$233
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$50k
$80k
$115k
Sign up to see the data on 10 all comparables
-$21,746
Profit
Revenue
$55,316
Operating Expenses
$20,871
Operating Income
$34,445
Mortgage & Taxes
$56,192
Profit (Cash Flow)
-$21,746
$200,090
Cash Investment
Down Payment
$166,600
Renos & Furnishing
$8,500
Closing Costs
$24,990
Total
$200,090
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-10.86%
Cap Rate
4.13%
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
$39,535
Deductible property tax
$8,247
Your total deduction
$105,443
Your adjusted annual income
$150,000 - $105,443 = $44,557
Taxes on $44,557 (30%)
$13,367
Your old tax bill
$45,000
Your new tax bill
$13,367
Estimated tax savings
$31,633
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com