Airbnb Investor Score
$15,332
Annual Profit
15.5%
Cap Rate
68.4%
Cash on Cash
$51,236
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $212/night at 48% occupancy ($37,167.22). Airbtics projects $154/night at 67% occupancy ($37,685).
Top 26% 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.
$39,105
Avg annual revenue
67%
Avg occupancy rate
$154
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$45k
$75k
$105k
Sign up to see the data on 40 all comparables
$15,332
Profit
Revenue
$51,236
Operating Expenses
$20,341
Operating Income
$30,896
Mortgage & Taxes
$15,564
Profit (Cash Flow)
$15,332
$22,412
Cash Investment
Down Payment
$9,945
Renos & Furnishing
$6,500
Closing Costs
$5,967
Total
$22,412
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
68.4%
Cap Rate
15.53%
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
$11,210
Deductible property tax
$1,969
Your total deduction
$28,501
Your adjusted annual income
$150,000 - $28,501 = $121,499
Taxes on $121,499 (30%)
$36,450
Your old tax bill
$45,000
Your new tax bill
$36,450
Estimated tax savings
$8,550
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:
435.6 sqft
Year built:
2005
Size:
1,177 sqft
Type:
CONDO
Parking:
-
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: 1
- Lot size: 435.6 sqft
- Building area: 1,177 sqft
- Garage: No
- Heating: Central, electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air, Electric
- View: -
- Parking: Additional Parking, Assigned, Parking Lot
- Amenities: Dishwasher, Disposal, Dryer, Electric Cooktop, Electric Oven, Electric Water Heater, Microwave, Refrigerator, Washer
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 1670676650
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $205,700
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Middle School: Kernan Middle School with 4/10 star rating
- High School: Atlantic Coast High School with 7/10 star rating