Airbnb Investor Score
$1,107
Annual Profit
5.2%
Cap Rate
8.3%
Cash on Cash
$41,733
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $154/night at 56% occupancy.Projected nightly rate is $197/night at 58% occupancy.
Top 56% of comparables
Top 38% 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.
$42,470
Avg annual revenue
58%
Avg occupancy rate
$197
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$60k
$85k
Sign up to see the data on 40 all comparables
$18,321
Profit
Revenue
$41,733
Operating Expenses
$19,105
Operating Income
$22,628
Mortgage & Taxes
$4,307
Profit (Cash Flow)
$18,321
$206,750
Cash Investment
Down Payment
$195,750
Renos & Furnishing
$11,000
Total
$206,750
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.33%
Cap Rate
5.2%
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
$14,194
Deductible property tax
$4,307
Your total deduction
$44,877
Your adjusted annual income
$150,000 - $44,877 = $105,123
Taxes on $105,123 (30%)
$31,537
Your old tax bill
$45,000
Your new tax bill
$31,537
Estimated tax savings
$13,463
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:
1.45 sqft
Year built:
2005
Size:
2,657 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central, Heat Pump
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 1.45 sqft
- Building area: 2,657 sqft
- Garage: Yes
- Heating: Central, heat pump
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: Central Air, Heat Pump
- View: Trees/Woods
- Parking: Garage, Garage Door Opener
- Amenities: Dishwasher, Electric Oven, Electric Range, Microwave, Self Cleaning Oven
- Price per square foot: $155
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: J0120119
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $311,938
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $413,400
Schools
- Elementary School: Skyview Elementary School with 6/10 star rating
- Middle School: Rutland Middle School with 3/10 star rating
- High School: Rutland High School with 3/10 star rating