Airbnb Investor Score
$21,809
Annual Profit
9.7%
Cap Rate
11.6%
Cash on Cash
$98,945
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $371/night at 58% occupancy.Projected nightly rate is $430/night at 63% occupancy.
Top 60% of comparables
Top 42% of comparables
Seasonality
Sign up to view the full seasonality chart
37
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$91,977
Avg annual revenue
63%
Avg occupancy rate
$430
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$100k
$170k
$245k
Sign up to see the data on 37 all comparables
$21,809
Profit
Revenue
$98,945
Operating Expenses
$26,543
Operating Income
$72,402
Mortgage & Taxes
$50,593
Profit (Cash Flow)
$21,809
$187,750
Cash Investment
Down Payment
$150,000
Renos & Furnishing
$15,250
Closing Costs
$22,500
Total
$187,750
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.61%
Cap Rate
9.65%
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
$35,596
Deductible property tax
$7,425
Your total deduction
$54,597
Your adjusted annual income
$150,000 - $54,597 = $95,403
Taxes on $95,403 (30%)
$28,621
Your old tax bill
$45,000
Your new tax bill
$28,621
Estimated tax savings
$16,379
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:
0.5 sqft
Year built:
1961
Size:
1,497 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 0.5 sqft
- Building area: 1,497 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Other
- View: -
- Parking: -
- Amenities: -
- Price per square foot: $219
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 25704015
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $320,900
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $329,100
Schools
- Elementary School: Sheffield Elementary School with 2/10 star rating
- Middle School: Sandusky Middle School with 2/10 star rating
- High School: Heritage High School with 3/10 star rating