Airbnb Investor Score
-$1,189,622
Annual Profit
0.6%
Cap Rate
-26.4%
Cash on Cash
$160,306
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $770/night at 57% occupancy.Projected nightly rate is $521/night at 67% occupancy.
Top 71% of comparables
Top 11% 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.
$135,878
Avg annual revenue
67%
Avg occupancy rate
$521
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$80k
$140k
$200k
$260k
Sign up to see the data on 10 all comparables
-$1,189,623
Profit
Revenue
$160,306
Operating Expenses
$34,520
Operating Income
$125,786
Mortgage & Taxes
$1,315,409
Profit (Cash Flow)
-$1,189,623
$4,498,500
Cash Investment
Down Payment
$3,900,000
Renos & Furnishing
$13,500
Closing Costs
$585,000
Total
$4,498,500
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-26.44%
Cap Rate
0.64%
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
$925,490
Deductible property tax
$193,050
Your total deduction
$3,123,317
Your adjusted annual income
$150,000 - $3,123,317 = -$2,973,317
Taxes on -$2,973,317 (30%)
-$891,995
Your old tax bill
$45,000
Your new tax bill
-$891,995
Estimated tax savings
$936,995
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: Yes
- 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: -