Airbnb Investor Score
-$14,110
Annual Profit
4.7%
Cap Rate
-8.4%
Cash on Cash
$52,230
Annual Revenue
Projected nightly rate is $260/night at 55% occupancy.
Top 101% of comparables
Top 101% of comparables
Airbnb Comparables
Comparable data could not be found for this address
$0
Avg annual revenue
0%
Avg occupancy rate
$0
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$0k
$100k
$195k
$300k
Sign up to see the data on 0 all comparables
-$14,111
Profit
Revenue
$52,230
Operating Expenses
$20,470
Operating Income
$31,760
Mortgage & Taxes
$45,871
Profit (Cash Flow)
-$14,111
$167,150
Cash Investment
Down Payment
$136,000
Renos & Furnishing
$10,750
Closing Costs
$20,400
Total
$167,150
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-8.44%
Cap Rate
4.67%
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
$32,273
Deductible property tax
$6,732
Your total deduction
$82,960
Your adjusted annual income
$150,000 - $82,960 = $67,040
Taxes on $67,040 (30%)
$20,112
Your old tax bill
$45,000
Your new tax bill
$20,112
Estimated tax savings
$24,888
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:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
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: -