Airbnb Investor Score
-$6,251
Annual Profit
5.5%
Cap Rate
-5.0%
Cash on Cash
$47,244
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $172/night at 74% occupancy.Projected nightly rate is $199/night at 65% occupancy.
Top 58% of comparables
Top 26% 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.
$47,092
Avg annual revenue
65%
Avg occupancy rate
$199
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$75k
$105k
Sign up to see the data on 40 all comparables
-$6,252
Profit
Revenue
$47,244
Operating Expenses
$19,822
Operating Income
$27,423
Mortgage & Taxes
$33,674
Profit (Cash Flow)
-$6,252
$125,816
Cash Investment
Down Payment
$99,840
Renos & Furnishing
$11,000
Closing Costs
$14,976
Total
$125,816
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.96%
Cap Rate
5.49%
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
$23,693
Deductible property tax
$4,942
Your total deduction
$57,225
Your adjusted annual income
$150,000 - $57,225 = $92,775
Taxes on $92,775 (30%)
$27,833
Your old tax bill
$45,000
Your new tax bill
$27,833
Estimated tax savings
$17,167
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:
0.51 sqft
Year built:
2025
Size:
2,808 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 0.51 sqft
- Building area: 2,808 sqft
- Garage: Yes
- Heating: Electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Garage - Attached
- Amenities: Oven, Cooktop, Dishwasher, Disposal, Microwave, Range Hood, Refrigerator, Water Filtration System
- Price per square foot: $177
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 062531494800011060
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $80,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $499,200
Schools
- Elementary School: East Lake Elementary School with 5/10 star rating
- Middle School: Narcoossee Middle School with 7/10 star rating