$182,242
Annual Revenue
BNBCalc predicts this property will get $792 per night with 63% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 56% of comparables
Top 28% 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.
$179,681
Avg annual revenue
63%
Avg occupancy rate
$792
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$60k
$175k
$285k
$405k
Sign up to see the data on 40 all comparables
-$1,254,859
Profit
Revenue
$182,242
Operating Expenses
$37,371
Operating Income
$144,871
Mortgage & Taxes
$1,399,730
Profit (Cash Flow)
-$1,254,859
$4,788,250
Cash Investment
Down Payment
$4,150,000
Renos & Furnishing
$15,750
Closing Costs
$622,500
Total
$4,788,250
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-26.2%
Cap Rate
0.69%
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
$984,816
Deductible property tax
$205,425
Your total deduction
$3,312,699
Your adjusted annual income
$150,000 - $3,312,699 = -$3,162,699
Taxes on -$3,162,699 (30%)
-$948,810
Your old tax bill
$45,000
Your new tax bill
-$948,810
Estimated tax savings
$993,810
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com