$43,464
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $170/night at 70% occupancy.
Top 61% 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.
$47,522
Avg annual revenue
70%
Avg occupancy rate
$170
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$45k
$65k
$90k
Sign up to see the data on 15 all comparables
$23,881
Profit
Revenue
$43,464
Operating Expenses
$19,330
Operating Income
$24,134
Mortgage & Taxes
$253
Profit (Cash Flow)
$23,881
$9,613
Cash Investment
Down Payment
$750
Renos & Furnishing
$8,750
Closing Costs
$113
Total
$9,613
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
248.43%
Cap Rate
643.56%
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
$178
Deductible property tax
$37
Your total deduction
-$22,302
Your adjusted annual income
$150,000 - -$22,302 = $172,302
Taxes on $172,302 (30%)
$51,691
Your old tax bill
$45,000
Your new tax bill
$51,691
Estimated tax savings
-$6,691
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com