Airbnb Investor Score
$10,948
Annual Profit
8.3%
Cap Rate
6.3%
Cash on Cash
$83,166
Annual Revenue
BNBCalc predicts this property will get $330 per night with 69% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 48% of comparables
Top 46% 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.
$86,844
Avg annual revenue
69%
Avg occupancy rate
$330
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$105k
$170k
$240k
Sign up to see the data on 40 all comparables
$10,949
Profit
Revenue
$83,166
Operating Expenses
$24,492
Operating Income
$58,674
Mortgage & Taxes
$47,726
Profit (Cash Flow)
$10,949
$173,475
Cash Investment
Down Payment
$141,500
Renos & Furnishing
$10,750
Closing Costs
$21,225
Total
$173,475
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.31%
Cap Rate
8.29%
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
$33,579
Deductible property tax
$7,004
Your total deduction
$60,626
Your adjusted annual income
$150,000 - $60,626 = $89,374
Taxes on $89,374 (30%)
$26,812
Your old tax bill
$45,000
Your new tax bill
$26,812
Estimated tax savings
$18,188
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:
0.39 sqft
Year built:
1984
Size:
2,097 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 0.39 sqft
- Building area: 2,097 sqft
- Garage: Yes
- Heating: Central, electric
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Central Air, Humidity Control
- View: Golf Course
- Parking: Garage - Attached
- Amenities: Dishwasher, Disposal, Dryer, Electric Water Heater, Microwave, Range, Refrigerator, Washer
- Price per square foot: $339
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 6145505076
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed: 2024
- Assessed Value: $570,036
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $712,800
Schools
- Elementary School: Bayshore Elementary School with 4/10 star rating
- Middle School: Electa Lee Magnet Middle School with 2/10 star rating
- High School: Bayshore High School with 2/10 star rating