$41,974
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $169/night at 68% occupancy.
Top 51% of comparables
Top 41% 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.
$44,312
Avg annual revenue
68%
Avg occupancy rate
$169
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$75k
$105k
Sign up to see the data on 10 all comparables
$22,649
Profit
Revenue
$41,974
Operating Expenses
$19,137
Operating Income
$22,837
Mortgage & Taxes
$188
Profit (Cash Flow)
$22,649
$7,142
Cash Investment
Down Payment
$558
Renos & Furnishing
$6,500
Closing Costs
$84
Total
$7,142
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
317.13%
Cap Rate
818.53%
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
$132
Deductible property tax
$28
Your total deduction
-$21,476
Your adjusted annual income
$150,000 - -$21,476 = $171,476
Taxes on $171,476 (30%)
$51,443
Your old tax bill
$45,000
Your new tax bill
$51,443
Estimated tax savings
-$6,443
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com