Airbnb Investor Score
$94,871
Annual Profit
20.3%
Cap Rate
78.9%
Cash on Cash
$178,970
Annual Revenue
BNBCalc predicts this property will get $416 per night with 70% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 48% of comparables
Top 8% 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.
$107,119
Avg annual revenue
70%
Avg occupancy rate
$416
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$105k
$170k
$240k
Sign up to see the data on 40 all comparables
$135,103
Profit
Revenue
$178,970
Operating Expenses
$36,946
Operating Income
$142,024
Mortgage & Taxes
$6,920
Profit (Cash Flow)
$135,103
$171,270
Cash Investment
Down Payment
$139,800
Renos & Furnishing
$10,500
Closing Costs
$20,970
Total
$171,270
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
78.88%
Cap Rate
20.31%
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
$33,175
Deductible property tax
$6,920
Your total deduction
-$24,173
Your adjusted annual income
$150,000 - -$24,173 = $174,173
Taxes on $174,173 (30%)
$52,252
Your old tax bill
$45,000
Your new tax bill
$52,252
Estimated tax savings
-$7,252
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:
8,276 sqft
Year built:
2001
Size:
2,356 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 8,276 sqft
- Building area: 2,356 sqft
- Garage: Yes
- Heating: Central, electric
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Central Air, Electric
- View: Pool
- Parking: Garage
- Amenities: Dishwasher, Disposal, Dryer, Electric Range, Electric Water Heater, Freezer, Microwave, Refrigerator, Washer
- Price per square foot: $290
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 2537151600000.00008.00
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $722,170
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $685,400
Schools