Airbnb Investor Score
$36,979
Annual Profit
10.3%
Cap Rate
14.7%
Cash on Cash
$138,091
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $567/night at 75% occupancy.Projected nightly rate is $556/night at 68% occupancy.
Top 44% of comparables
Top 41% 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.
$136,635
Avg annual revenue
68%
Avg occupancy rate
$556
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$140k
$240k
$355k
Sign up to see the data on 40 all comparables
$36,979
Profit
Revenue
$138,091
Operating Expenses
$31,632
Operating Income
$106,460
Mortgage & Taxes
$69,481
Profit (Cash Flow)
$36,979
$251,900
Cash Investment
Down Payment
$206,000
Renos & Furnishing
$15,000
Closing Costs
$30,900
Total
$251,900
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.68%
Cap Rate
10.33%
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
$48,885
Deductible property tax
$10,197
Your total deduction
$67,131
Your adjusted annual income
$150,000 - $67,131 = $82,869
Taxes on $82,869 (30%)
$24,861
Your old tax bill
$45,000
Your new tax bill
$24,861
Estimated tax savings
$20,139
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:
2,470 sqft
Year built:
1920
Size:
2,368 sqft
Type:
MULTI_FAMILY
Parking:
-
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: MULTI_FAMILY
- Stories: -
- Lot size: 2,470 sqft
- Building area: 2,368 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: -
- Amenities: Dishwasher, Disposal, Microwave, Range
- Price per square foot: $434
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 193117744660620082
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $610,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Campbell Park Elementary School with 6/10 star rating
- Middle School: John Hopkins Middle School with 4/10 star rating
- High School: St. Petersburg High School with 5/10 star rating