Airbnb Investor Score
$4,718
Annual Profit
8.9%
Cap Rate
37.1%
Cash on Cash
$43,150
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $218/night at 75% occupancy.Projected nightly rate is $179/night at 66% occupancy.
Top 46% of comparables
Top 41% 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.
$45,870
Avg annual revenue
66%
Avg occupancy rate
$179
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$45k
$70k
$95k
Sign up to see the data on 40 all comparables
$21,193
Profit
Revenue
$43,150
Operating Expenses
$19,289
Operating Income
$23,860
Mortgage & Taxes
$2,667
Profit (Cash Flow)
$21,193
$49,035
Cash Investment
Down Payment
$40,410
Renos & Furnishing
$8,625
Total
$49,035
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
37.1%
Cap Rate
8.85%
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
$13,585
Deductible property tax
$2,667
Your total deduction
$22,991
Your adjusted annual income
$150,000 - $22,991 = $127,009
Taxes on $127,009 (30%)
$38,103
Your old tax bill
$45,000
Your new tax bill
$38,103
Estimated tax savings
$6,897
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:
4,791 sqft
Year built:
2022
Size:
1,288 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 4,791 sqft
- Building area: 1,288 sqft
- Garage: No
- Heating: Central, electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air, Electric
- View: -
- Parking: Concrete, Driveway, Off Street
- Amenities: Stainless Steel Appliance(s), Refrigerator, Microwave, Freezer, Free-Standing Electric Range, Free-Standing Electric Oven, Electric Water Heater, Disposal, Dishwasher, Convection Oven
- Price per square foot: $209
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 127m L 005
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $131,200
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $269,400
Schools
- Elementary School: Hardy Elementary School with 3/10 star rating
- Middle School: Dalewood Middle School with 2/10 star rating
- High School: Brainerd High School with 2/10 star rating