Airbnb Investor Score
$3,216
Annual Profit
7.5%
Cap Rate
2.8%
Cash on Cash
$54,304
Annual Revenue
BNBCalc predicts this property will get $162 per night with 68% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.
Top 31% of comparables
Top 26% 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.
$42,491
Avg annual revenue
68%
Avg occupancy rate
$162
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$35k
$55k
$80k
Sign up to see the data on 40 all comparables
$3,217
Profit
Revenue
$54,304
Operating Expenses
$20,740
Operating Income
$33,565
Mortgage & Taxes
$30,348
Profit (Cash Flow)
$3,217
$114,224
Cash Investment
Down Payment
$89,978
Renos & Furnishing
$10,750
Closing Costs
$13,497
Total
$114,224
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.81%
Cap Rate
7.46%
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
$21,352
Deductible property tax
$4,454
Your total deduction
$42,836
Your adjusted annual income
$150,000 - $42,836 = $107,164
Taxes on $107,164 (30%)
$32,149
Your old tax bill
$45,000
Your new tax bill
$32,149
Estimated tax savings
$12,851
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:
5,500 sqft
Year built:
2005
Size:
1,658 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 5,500 sqft
- Building area: 1,658 sqft
- Garage: Yes
- Heating: Central, electric
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: Park/Greenbelt
- Parking: Garage - Attached
- Amenities: Dishwasher, Disposal, Dryer, Electric Water Heater, Exhaust Fan, Microwave, Range, Refrigerator, Washer
- Price per square foot: $271
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 352426080100009800
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $347,580
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- High School: East Ridge High School with 5/10 star rating