$43,512
Annual Revenue
BNBCalc predicts this property will get $161 per night with 68% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.
Top 61% of comparables
Top 21% 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.
$42,341
Avg annual revenue
68%
Avg occupancy rate
$161
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$35k
$50k
$65k
Sign up to see the data on 10 all comparables
-$4,151
Profit
Revenue
$43,512
Operating Expenses
$19,337
Operating Income
$24,175
Mortgage & Taxes
$28,326
Profit (Cash Flow)
-$4,151
$31,060
Cash Investment
Down Payment
$18,100
Renos & Furnishing
$2,100
Closing Costs
$10,860
Total
$31,060
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-13.36%
Cap Rate
6.67%
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
$20,402
Deductible property tax
$3,584
Your total deduction
$39,618
Your adjusted annual income
$150,000 - $39,618 = $110,382
Taxes on $110,382 (30%)
$33,115
Your old tax bill
$45,000
Your new tax bill
$33,115
Estimated tax savings
$11,885
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com