$70,565
Annual Revenue
BNBCalc predicts this property will get $377 per night with 68% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 56% of comparables
Top 63% 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.
$94,697
Avg annual revenue
68%
Avg occupancy rate
$377
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$100k
$165k
$235k
Sign up to see the data on 40 all comparables
$11,447
Profit
Revenue
$70,565
Operating Expenses
$22,853
Operating Income
$47,712
Mortgage & Taxes
$36,265
Profit (Cash Flow)
$11,447
$134,148
Cash Investment
Down Payment
$107,520
Renos & Furnishing
$10,500
Closing Costs
$16,128
Total
$134,148
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.53%
Cap Rate
8.87%
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
$25,515
Deductible property tax
$5,322
Your total deduction
$43,261
Your adjusted annual income
$150,000 - $43,261 = $106,739
Taxes on $106,739 (30%)
$32,022
Your old tax bill
$45,000
Your new tax bill
$32,022
Estimated tax savings
$12,978
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com