$63,969
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $278/night at 63% occupancy.
Top 31% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$65,437
Avg annual revenue
63%
Avg occupancy rate
$278
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$70k
$105k
$145k
Sign up to see the data on 10 all comparables
$19,038
Profit
Revenue
$63,969
Operating Expenses
$21,996
Operating Income
$41,973
Mortgage & Taxes
$22,935
Profit (Cash Flow)
$19,038
$88,700
Cash Investment
Down Payment
$68,000
Renos & Furnishing
$10,500
Closing Costs
$10,200
Total
$88,700
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
21.46%
Cap Rate
12.34%
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
$16,137
Deductible property tax
$3,366
Your total deduction
$16,095
Your adjusted annual income
$150,000 - $16,095 = $133,905
Taxes on $133,905 (30%)
$40,172
Your old tax bill
$45,000
Your new tax bill
$40,172
Estimated tax savings
$4,828
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com