Airbnb Investor Score
-$3,277
Annual Profit
6.0%
Cap Rate
-3.1%
Cash on Cash
$44,910
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $255/night at 55% occupancy.Projected nightly rate is $224/night at 45% occupancy.
Top 28% of comparables
Top 26% 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.
$36,678
Avg annual revenue
45%
Avg occupancy rate
$224
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$35k
$55k
$80k
Sign up to see the data on 40 all comparables
-$3,277
Profit
Revenue
$44,910
Operating Expenses
$19,518
Operating Income
$25,392
Mortgage & Taxes
$28,669
Profit (Cash Flow)
-$3,277
$104,250
Cash Investment
Down Payment
$85,000
Renos & Furnishing
$6,500
Closing Costs
$12,750
Total
$104,250
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.14%
Cap Rate
5.97%
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
$20,171
Deductible property tax
$4,208
Your total deduction
$46,278
Your adjusted annual income
$150,000 - $46,278 = $103,722
Taxes on $103,722 (30%)
$31,117
Your old tax bill
$45,000
Your new tax bill
$31,117
Estimated tax savings
$13,883
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:
1,603 sqft
Year built:
1920
Size:
1,604 sqft
Type:
CONDO
Parking:
-
Heating:
Forced air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: -
- Lot size: 1,603 sqft
- Building area: 1,604 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central
- View: -
- Parking: Off-street
- Amenities: -
- Price per square foot: $214
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 14007800010759
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $302,300
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $344,800
Schools
- High School: Midtown High School with 7/10 star rating