Airbnb Investor Score
-$14,416
Annual Profit
5.6%
Cap Rate
111.1%
Cash on Cash
$64,429
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $331/night at 60% occupancy.Projected nightly rate is $280/night at 63% occupancy.
Top 58% 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.
$65,970
Avg annual revenue
63%
Avg occupancy rate
$280
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$65k
$110k
$155k
Sign up to see the data on 40 all comparables
$34,928
Profit
Revenue
$64,429
Operating Expenses
$22,056
Operating Income
$42,373
Mortgage & Taxes
$7,445
Profit (Cash Flow)
$34,928
$8,875
Cash Investment
Down Payment
$0
Renos & Furnishing
$8,875
Total
$8,875
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
111.11%
Cap Rate
5.63%
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
$34,922
Deductible property tax
$7,445
Your total deduction
$83,310
Your adjusted annual income
$150,000 - $83,310 = $66,690
Taxes on $66,690 (30%)
$20,007
Your old tax bill
$45,000
Your new tax bill
$20,007
Estimated tax savings
$24,993
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:
2,787 sqft
Year built:
1992
Size:
2,350 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Other, Electric, Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 2,787 sqft
- Building area: 2,350 sqft
- Garage: No
- Heating: Other, electric, gas
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central
- View: -
- Parking: Garage - Attached
- Amenities: Dryer, Refrigerator, Washer
- Price per square foot: $356
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 1172570000004
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $715,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $837,800
Schools
- Elementary School: Poe Elementary School with 6/10 star rating
- Middle School: Lanier Middle School with 9/10 star rating
- High School: Lamar High School with 6/10 star rating