Airbnb Investor Score
$31,224
Annual Profit
79.1%
Cap Rate
58.1%
Cash on Cash
$52,069
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $241/night at 64% occupancy ($56,335.23). Airbtics projects $216/night at 66% occupancy ($52,069).
Top 61% of comparables
Top 38% 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.
$53,146
Avg annual revenue
66%
Avg occupancy rate
$216
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$45k
$70k
$95k
Sign up to see the data on 40 all comparables
$31,224
Profit
Revenue
$52,069
Operating Expenses
$20,449
Operating Income
$31,620
Mortgage & Taxes
$396
Profit (Cash Flow)
$31,224
$52,500
Cash Investment
Down Payment
$40,000
Renos & Furnishing
$12,500
Total
$52,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
58.14%
Cap Rate
79.05%
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
$396
Your total deduction
-$18,572
Your adjusted annual income
$150,000 - -$18,572 = $168,572
Taxes on $168,572 (30%)
$50,571
Your old tax bill
$45,000
Your new tax bill
$50,571
Estimated tax savings
-$5,571
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:
7,405 sqft
Year built:
1971
Size:
1,700 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Other
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 7,405 sqft
- Building area: 1,700 sqft
- Garage: No
- Heating: Other
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: None
- View: -
- Parking: -
- Amenities: Dishwasher, Garbage disposal, Range / Oven, Refrigerator
- Price per square foot: $258
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 21321300500000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $410,900
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $439,000
Schools