Airbnb Investor Score
$4,815
Annual Profit
12.4%
Cap Rate
8.8%
Cash on Cash
$44,633
Annual Revenue
This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $176/night at 48% occupancy.Projected nightly rate is $188/night at 65% occupancy.
Top 61% of comparables
Top 31% 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.
$43,391
Avg annual revenue
65%
Avg occupancy rate
$188
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
$4,815
Profit
Revenue
$44,633
Operating Expenses
$19,482
Operating Income
$25,151
Mortgage & Taxes
$20,335
Profit (Cash Flow)
$4,815
$54,963
Cash Investment
Down Payment
$40,620
Renos & Furnishing
$8,250
Closing Costs
$6,093
Total
$54,963
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.76%
Cap Rate
12.38%
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
$12,083
Deductible property tax
$6,702
Your total deduction
$16,945
Your adjusted annual income
$150,000 - $16,945 = $133,055
Taxes on $133,055 (30%)
$39,917
Your old tax bill
$45,000
Your new tax bill
$39,917
Estimated tax savings
$5,083
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:
6,534 sqft
Year built:
1958
Size:
1,050 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced Air, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 6,534 sqft
- Building area: 1,050 sqft
- Garage: No
- Heating: Forced air, natural gas
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: No Garage, Carport
- Amenities: Dishwasher, Disposal, Free Standing Gas Oven, Free Standing Gas Range, Free Standing Refrigerator, Range Hood
- Price per square foot: $193
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 2412433002
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $28,835
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $203,100
Schools
- Middle School: Glenn W. Levey Middle School with 2/10 star rating
- High School: Southfield High School for the Arts and Technology with 4/10 star rating