Airbnb Investor Score
$51,356
Annual Profit
22.3%
Cap Rate
52.3%
Cash on Cash
$98,879
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $177/night at 65% occupancy ($42,021.32). Airbtics projects $282/night at 60% occupancy ($61,799).
Top 1% 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.
$61,517
Avg annual revenue
60%
Avg occupancy rate
$282
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$55k
$90k
$130k
Sign up to see the data on 40 all comparables
$51,356
Profit
Revenue
$98,879
Operating Expenses
$26,534
Operating Income
$72,345
Mortgage & Taxes
$20,988
Profit (Cash Flow)
$51,356
$98,250
Cash Investment
Down Payment
$78,000
Renos & Furnishing
$10,500
Closing Costs
$9,750
Total
$98,250
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
2%
Revenue Appreciation
0%
Cash on Cash Return
52.27%
Cap Rate
22.25%
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
$14,654
Deductible property tax
$3,217
Your total deduction
$21,010
Your adjusted annual income
$150,000 - $21,010 = $128,990
Taxes on $128,990 (30%)
$38,697
Your old tax bill
$45,000
Your new tax bill
$38,697
Estimated tax savings
$6,303
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com