Airbnb Investor Score
-$17,542
Annual Profit
3.7%
Cap Rate
-12.6%
Cash on Cash
$40,454
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $184/night at 72% occupancy ($48,387.52). Airbtics projects $142/night at 78% occupancy ($40,454).
Top 53% 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.
$42,218
Avg annual revenue
78%
Avg occupancy rate
$142
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$65k
$90k
Sign up to see the data on 40 all comparables
-$17,542
Profit
Revenue
$40,454
Operating Expenses
$18,939
Operating Income
$21,515
Mortgage & Taxes
$39,058
Profit (Cash Flow)
-$17,542
$139,670
Cash Investment
Down Payment
$115,800
Renos & Furnishing
$6,500
Closing Costs
$17,370
Total
$139,670
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-12.55%
Cap Rate
3.71%
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
$27,480
Deductible property tax
$5,732
Your total deduction
$75,800
Your adjusted annual income
$150,000 - $75,800 = $74,200
Taxes on $74,200 (30%)
$22,260
Your old tax bill
$45,000
Your new tax bill
$22,260
Estimated tax savings
$22,740
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:
-
Year built:
-
Size:
600 sqft
Type:
APARTMENT
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: APARTMENT
- Stories: -
- Lot size: -
- Building area: 600 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: Range Oven, Refrigerator, Washer
- Price per square foot: $1
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- High School: Franklin High School with 7/10 star rating