Airbnb Investor Score
-$19,465
Annual Profit
3.0%
Cap Rate
8.1%
Cash on Cash
$28,664
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $293/night at 58% occupancy.Projected nightly rate is $218/night at 36% occupancy.
Top 44% of comparables
Top 44% 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.
$30,952
Avg annual revenue
36%
Avg occupancy rate
$218
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$5k
$25k
$45k
$70k
Sign up to see the data on 40 all comparables
$7,595
Profit
Revenue
$28,664
Operating Expenses
$17,406
Operating Income
$11,258
Mortgage & Taxes
$3,663
Profit (Cash Flow)
$7,595
$82,500
Cash Investment
Down Payment
$74,000
Renos & Furnishing
$8,500
Total
$82,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.11%
Cap Rate
3.04%
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
$24,689
Deductible property tax
$3,663
Your total deduction
$58,658
Your adjusted annual income
$150,000 - $58,658 = $91,342
Taxes on $91,342 (30%)
$27,403
Your old tax bill
$45,000
Your new tax bill
$27,403
Estimated tax savings
$17,597
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com