Airbnb Investor Score
-$19,061
Annual Profit
5.4%
Cap Rate
-5.8%
Cash on Cash
$100,427
Annual Revenue
This property is projected to be in the top 57% revenue percentile compared to similar properties nearby.
AirDNA projects $723/night at 55% occupancy ($145,239.27). Airbtics projects $491/night at 56% occupancy ($100,427).
Top 71% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$97,625
Avg annual revenue
56%
Avg occupancy rate
$491
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$50k
$100k
$150k
$200k
Sign up to see the data on 10 all comparables
-$19,061
Profit
Revenue
$100,427
Operating Expenses
$26,736
Operating Income
$73,692
Mortgage & Taxes
$92,753
Profit (Cash Flow)
-$19,061
$327,000
Cash Investment
Down Payment
$275,000
Renos & Furnishing
$10,750
Closing Costs
$41,250
Total
$327,000
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-5.82%
Cap Rate
5.35%
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
$65,259
Deductible property tax
$13,612
Your total deduction
$314,430
Your adjusted annual income
$150,000 - $314,430 = -$164,430
Taxes on -$164,430 (30%)
-$49,329
Your old tax bill
$45,000
Your new tax bill
-$49,329
Estimated tax savings
$94,329
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: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -