Airbnb Investor Score
$70
Annual Profit
6.8%
Cap Rate
23.7%
Cash on Cash
$39,695
Annual Revenue
BNBCalc predicts this property will get $143 per night with 76% occupancy, putting it in the top 43% revenue percentile compared to similar properties nearby.
Top 53% of comparables
Top 33% 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.
$42,084
Avg annual revenue
76%
Avg occupancy rate
$143
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$55k
$75k
Sign up to see the data on 40 all comparables
$17,804
Profit
Revenue
$39,695
Operating Expenses
$18,840
Operating Income
$20,854
Mortgage & Taxes
$3,050
Profit (Cash Flow)
$17,804
$65,870
Cash Investment
Down Payment
$61,620
Renos & Furnishing
$4,250
Total
$65,870
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
23.7%
Cap Rate
6.76%
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
$14,623
Deductible property tax
$3,050
Your total deduction
$31,038
Your adjusted annual income
$150,000 - $31,038 = $118,962
Taxes on $118,962 (30%)
$35,688
Your old tax bill
$45,000
Your new tax bill
$35,688
Estimated tax savings
$9,312
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:
2001
Size:
447 sqft
Type:
CONDO
Parking:
1
Heating:
Forced Air, Wall Furnace
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: 1
- Lot size: -
- Building area: 447 sqft
- Garage: Yes
- Heating: Forced air, wall furnace
- Pool: No
- Fireplaces: 0
- Basement: No
- Cooling: Window Unit(s)
- View: Territorial
- Parking: Common Garage
- Amenities: Dishwasher(s), Dryer(s), Disposal, Microwave(s), Refrigerator(s), Stove(s)/Range(s), Washer(s), Garbage Disposal, Water Heater: Electric, Water Heater Location: Closet, Cooking-Gas, Dryer-Electric, Washer
- Price per square foot: $689
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 2313301120
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $269,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $308,100
Schools
- Elementary School: Lowell Elementary School with 3/10 star rating
- Middle School: Edmonds S. Meany Middle School with 5/10 star rating
- High School: Garfield High School with 8/10 star rating