Airbnb Investor Score
-$3,437
Annual Profit
6.2%
Cap Rate
-2.2%
Cash on Cash
$63,567
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $207/night at 57% occupancy.Projected nightly rate is $229/night at 76% occupancy.
Top 61% of comparables
Top 41% of comparables
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$66,838
Avg annual revenue
76%
Avg occupancy rate
$229
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$65k
$95k
$130k
Sign up to see the data on 10 all comparables
-$3,438
Profit
Revenue
$63,567
Operating Expenses
$21,944
Operating Income
$41,623
Mortgage & Taxes
$45,061
Profit (Cash Flow)
-$3,438
$157,890
Cash Investment
Down Payment
$133,600
Renos & Furnishing
$4,250
Closing Costs
$20,040
Total
$157,890
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.17%
Cap Rate
6.23%
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
$31,704
Deductible property tax
$6,613
Your total deduction
$70,202
Your adjusted annual income
$150,000 - $70,202 = $79,798
Taxes on $79,798 (30%)
$23,939
Your old tax bill
$45,000
Your new tax bill
$23,939
Estimated tax savings
$21,061
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:
CONDO
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: CONDO
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- 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: -