Airbnb Investor Score
$11,169
Annual Profit
17.1%
Cap Rate
63.7%
Cash on Cash
$44,154
Annual Revenue
BNBCalc predicts this property will get $136 per night with 67% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 26% of comparables
Top 26% 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.
$35,828
Avg annual revenue
67%
Avg occupancy rate
$136
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$35k
$50k
$60k
Sign up to see the data on 40 all comparables
$11,170
Profit
Revenue
$44,154
Operating Expenses
$19,420
Operating Income
$24,734
Mortgage & Taxes
$13,565
Profit (Cash Flow)
$11,170
$13,750
Cash Investment
Down Payment
$7,250
Renos & Furnishing
$6,500
Total
$13,750
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
63.72%
Cap Rate
17.05%
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
$10,936
Deductible property tax
$1,435
Your total deduction
$4,363
Your adjusted annual income
$150,000 - $4,363 = $145,637
Taxes on $145,637 (30%)
$43,691
Your old tax bill
$45,000
Your new tax bill
$43,691
Estimated tax savings
$1,309
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:
936 sqft
Type:
APARTMENT
Parking:
-
Heating:
Heat Pump
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: APARTMENT
- Stories: -
- Lot size: -
- Building area: 936 sqft
- Garage: No
- Heating: Heat pump
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Off Street
- Amenities: Dishwasher, Dryer, Refrigerator, Washer
- Price per square foot: $168
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 10308061A
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed: 2024
- Assessed Value: $103,200
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $157,700
Schools
- High School: Maryvale High School with 2/10 star rating