Airbnb Investor Score
$13,556
Annual Profit
11.3%
Cap Rate
17.5%
Cash on Cash
$54,567
Annual Revenue
BNBCalc predicts this property will get $249 per night with 60% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 56% of comparables
Top 38% 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.
$57,598
Avg annual revenue
60%
Avg occupancy rate
$249
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$65k
$110k
$160k
Sign up to see the data on 40 all comparables
$13,557
Profit
Revenue
$54,567
Operating Expenses
$20,774
Operating Income
$33,794
Mortgage & Taxes
$20,237
Profit (Cash Flow)
$13,557
$77,250
Cash Investment
Down Payment
$60,000
Renos & Furnishing
$8,250
Closing Costs
$9,000
Total
$77,250
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
17.54%
Cap Rate
11.26%
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
$14,238
Deductible property tax
$2,970
Your total deduction
$17,302
Your adjusted annual income
$150,000 - $17,302 = $132,698
Taxes on $132,698 (30%)
$39,809
Your old tax bill
$45,000
Your new tax bill
$39,809
Estimated tax savings
$5,191
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com