Airbnb Investor Score
$12,015
Annual Profit
9.6%
Cap Rate
11.3%
Cash on Cash
$62,325
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $219/night at 70% occupancy ($55,991.9). Airbtics projects $237/night at 72% occupancy ($62,325).
Top 53% of comparables
Top 44% 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.
$64,738
Avg annual revenue
72%
Avg occupancy rate
$237
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$55k
$80k
$110k
Sign up to see the data on 40 all comparables
$12,015
Profit
Revenue
$62,325
Operating Expenses
$21,782
Operating Income
$40,543
Mortgage & Taxes
$28,528
Profit (Cash Flow)
$12,015
$106,017
Cash Investment
Down Payment
$84,580
Renos & Furnishing
$8,750
Closing Costs
$12,687
Total
$106,017
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.33%
Cap Rate
9.58%
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
$20,071
Deductible property tax
$4,187
Your total deduction
$31,088
Your adjusted annual income
$150,000 - $31,088 = $118,912
Taxes on $118,912 (30%)
$35,674
Your old tax bill
$45,000
Your new tax bill
$35,674
Estimated tax savings
$9,326
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:
6,508 sqft
Year built:
1962
Size:
1,903 sqft
Type:
SINGLE_FAMILY
Parking:
1
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 6,508 sqft
- Building area: 1,903 sqft
- Garage: Yes
- Heating: Central
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Garage - Attached
- Amenities: Dishwasher, Range, Refrigerator
- Price per square foot: $222
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 362915454320000530
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $358,565
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $422,900
Schools
- Elementary School: Belcher Elementary School with 7/10 star rating
- Middle School: Largo Middle School with 4/10 star rating