Airbnb Investor Score
$16,302
Annual Profit
8.9%
Cap Rate
8.7%
Cash on Cash
$94,003
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $393/night at 65% occupancy.Projected nightly rate is $373/night at 69% occupancy.
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.
$94,384
Avg annual revenue
69%
Avg occupancy rate
$373
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$100k
$165k
$230k
Sign up to see the data on 40 all comparables
$16,302
Profit
Revenue
$94,003
Operating Expenses
$25,900
Operating Income
$68,102
Mortgage & Taxes
$51,800
Profit (Cash Flow)
$16,302
$187,117
Cash Investment
Down Payment
$153,580
Renos & Furnishing
$10,500
Closing Costs
$23,037
Total
$187,117
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.71%
Cap Rate
8.86%
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
$36,445
Deductible property tax
$7,602
Your total deduction
$61,221
Your adjusted annual income
$150,000 - $61,221 = $88,779
Taxes on $88,779 (30%)
$26,634
Your old tax bill
$45,000
Your new tax bill
$26,634
Estimated tax savings
$18,366
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:
1,505 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced Air, Fireplace
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: -
- Building area: 1,505 sqft
- Garage: No
- Heating: Forced air, fireplace
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: On Street
- Amenities: Dishwasher, Dryer, Refrigerator, Washer
- Price per square foot: $510
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 2854012030
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $339,448
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $767,900
Schools
- High School: Canyon High School with 7/10 star rating