Airbnb Investor Score
$16,018
Annual Profit
6.5%
Cap Rate
58.0%
Cash on Cash
$66,387
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $328/night at 65% occupancy.Projected nightly rate is $284/night at 64% occupancy.
Top 53% of comparables
Top 36% 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.
$66,247
Avg annual revenue
64%
Avg occupancy rate
$284
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$70k
$115k
$170k
Sign up to see the data on 40 all comparables
$37,394
Profit
Revenue
$66,387
Operating Expenses
$22,310
Operating Income
$44,076
Mortgage & Taxes
$6,682
Profit (Cash Flow)
$37,394
$44,250
Cash Investment
Down Payment
$33,750
Renos & Furnishing
$10,500
Total
$44,250
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
57.97%
Cap Rate
6.52%
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
$0
Deductible property tax
$6,682
Your total deduction
$37,741
Your adjusted annual income
$150,000 - $37,741 = $112,259
Taxes on $112,259 (30%)
$33,678
Your old tax bill
$45,000
Your new tax bill
$33,678
Estimated tax savings
$11,322
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:
3,049 sqft
Year built:
1914
Size:
2,107 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced Air 90, Fireplace(s)
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 3
- Lot size: 3,049 sqft
- Building area: 2,107 sqft
- Garage: No
- Heating: Forced air 90, fireplace(s)
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: Wall Unit(s)
- View: -
- Parking: Driveway, Off Street
- Amenities: Dishwasher, Free-Standing Refrigerator, Microwave, Tankless Water Heater
- Price per square foot: $342
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: R299083
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $686,240
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $722,200
Schools
- Middle School: Hosford Middle School with 6/10 star rating
- High School: Cleveland High School with 7/10 star rating