Airbnb Investor Score
-$2,562
Annual Profit
6.4%
Cap Rate
-1.6%
Cash on Cash
$63,176
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $353/night at 49% occupancy.Projected nightly rate is $303/night at 51% occupancy.
Top 51% 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.
$58,398
Avg annual revenue
51%
Avg occupancy rate
$303
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$60k
$85k
Sign up to see the data on 10 all comparables
-$2,563
Profit
Revenue
$63,176
Operating Expenses
$21,893
Operating Income
$41,283
Mortgage & Taxes
$43,846
Profit (Cash Flow)
-$2,563
$157,998
Cash Investment
Down Payment
$129,998
Renos & Furnishing
$8,500
Closing Costs
$19,500
Total
$157,998
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.62%
Cap Rate
6.35%
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
$30,849
Deductible property tax
$6,435
Your total deduction
$68,129
Your adjusted annual income
$150,000 - $68,129 = $81,871
Taxes on $81,871 (30%)
$24,561
Your old tax bill
$45,000
Your new tax bill
$24,561
Estimated tax savings
$20,439
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: No
- 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 0.2
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -