Airbnb Investor Score
$23,717
Annual Profit
11.9%
Cap Rate
20.8%
Cash on Cash
$78,575
Annual Revenue
This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
AirDNA projects $303/night at 71% occupancy ($78,574.94). Airbtics projects $246/night at 58% occupancy ($52,113).
Top 41% of comparables
Top 1% 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.
$54,383
Avg annual revenue
58%
Avg occupancy rate
$246
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$50k
$80k
$105k
Sign up to see the data on 10 all comparables
$23,718
Profit
Revenue
$78,575
Operating Expenses
$23,895
Operating Income
$54,680
Mortgage & Taxes
$30,963
Profit (Cash Flow)
$23,718
$114,070
Cash Investment
Down Payment
$91,800
Renos & Furnishing
$8,500
Closing Costs
$13,770
Total
$114,070
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
20.79%
Cap Rate
11.91%
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
$21,785
Deductible property tax
$4,544
Your total deduction
$22,928
Your adjusted annual income
$150,000 - $22,928 = $127,072
Taxes on $127,072 (30%)
$38,122
Your old tax bill
$45,000
Your new tax bill
$38,122
Estimated tax savings
$6,878
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: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -