Airbnb Investor Score
-$21,461
Annual Profit
1.1%
Cap Rate
-22.9%
Cash on Cash
$20,519
Annual Revenue
This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
AirDNA projects $134/night at 47% occupancy ($23,003.06). Airbtics projects $106/night at 53% occupancy ($20,519).
Top 51% of comparables
Top 21% 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.
$20,620
Avg annual revenue
53%
Avg occupancy rate
$106
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$20k
$30k
$35k
Sign up to see the data on 10 all comparables
-$21,462
Profit
Revenue
$20,519
Operating Expenses
$16,348
Operating Income
$4,172
Mortgage & Taxes
$25,634
Profit (Cash Flow)
-$21,462
$93,900
Cash Investment
Down Payment
$76,000
Renos & Furnishing
$6,500
Closing Costs
$11,400
Total
$93,900
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-22.85%
Cap Rate
1.09%
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
$18,035
Deductible property tax
$3,762
Your total deduction
$60,005
Your adjusted annual income
$150,000 - $60,005 = $89,995
Taxes on $89,995 (30%)
$26,999
Your old tax bill
$45,000
Your new tax bill
$26,999
Estimated tax savings
$18,001
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: -