Airbnb Investor Score
$2,368
Annual Profit
7.0%
Cap Rate
1.2%
Cash on Cash
$82,724
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $270/night at 62% occupancy ($61,141.84). Airbtics projects $319/night at 71% occupancy ($82,724).
Top 48% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$86,115
Avg annual revenue
71%
Avg occupancy rate
$319
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$60k
$85k
$105k
$125k
Sign up to see the data on 15 all comparables
$2,368
Profit
Revenue
$82,724
Operating Expenses
$24,434
Operating Income
$58,290
Mortgage & Taxes
$55,922
Profit (Cash Flow)
$2,368
$199,170
Cash Investment
Down Payment
$165,800
Renos & Furnishing
$8,500
Closing Costs
$24,870
Total
$199,170
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.18%
Cap Rate
7.03%
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
$39,345
Deductible property tax
$8,207
Your total deduction
$176,318
Your adjusted annual income
$150,000 - $176,318 = -$26,318
Taxes on -$26,318 (30%)
-$7,895
Your old tax bill
$45,000
Your new tax bill
-$7,895
Estimated tax savings
$52,895
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:
-
Year built:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -