Airbnb Investor Score
$11,562
Annual Profit
8.7%
Cap Rate
7.9%
Cash on Cash
$74,955
Annual Revenue
BNBCalc predicts this property will get $331 per night with 62% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 58% 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.
$74,556
Avg annual revenue
62%
Avg occupancy rate
$331
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$65k
$110k
$155k
Sign up to see the data on 40 all comparables
$11,563
Profit
Revenue
$74,955
Operating Expenses
$23,424
Operating Income
$51,531
Mortgage & Taxes
$39,968
Profit (Cash Flow)
$11,563
$146,775
Cash Investment
Down Payment
$118,500
Renos & Furnishing
$10,500
Closing Costs
$17,775
Total
$146,775
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.87%
Cap Rate
8.69%
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
$28,121
Deductible property tax
$5,866
Your total deduction
$48,584
Your adjusted annual income
$150,000 - $48,584 = $101,416
Taxes on $101,416 (30%)
$30,425
Your old tax bill
$45,000
Your new tax bill
$30,425
Estimated tax savings
$14,575
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:
0.28 sqft
Year built:
1972
Size:
2,100 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central, Fireplace(s)
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 0.28 sqft
- Building area: 2,100 sqft
- Garage: Yes
- Heating: Central, fireplace(s)
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Ceiling Fan(s), Central Air
- View: Canal, Pool
- Parking: Circular Driveway, Driveway, Attached, Automatic Garage Door Opener
- Amenities: Dishwasher, Disposal, Dryer, Electric Range, Ice Maker, Refrigerator, Solar Hot Water, Washer
- Price per square foot: $305
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 484122051000
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed: 2024
- Assessed Value: $466,260
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $642,500
Schools
- Elementary School: Forest Hills Elementary School with 9/10 star rating
- Middle School: Forest Glen Middle School with 6/10 star rating
- High School: Coral Springs High School with 5/10 star rating