Airbnb Investor Score
$107,446
Annual Profit
19.9%
Cap Rate
54.8%
Cash on Cash
$202,418
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $230/night at 69% occupancy.Projected nightly rate is $279/night at 71% occupancy.
Top 18% of comparables
Top 8% 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.
$69,731
Avg annual revenue
71%
Avg occupancy rate
$279
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$80k
$135k
$190k
Sign up to see the data on 40 all comparables
$107,447
Profit
Revenue
$202,418
Operating Expenses
$39,994
Operating Income
$162,424
Mortgage & Taxes
$54,977
Profit (Cash Flow)
$107,447
$195,950
Cash Investment
Down Payment
$163,000
Renos & Furnishing
$8,500
Closing Costs
$24,450
Total
$195,950
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
54.83%
Cap Rate
19.92%
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
$38,681
Deductible property tax
$8,068
Your total deduction
-$25,533
Your adjusted annual income
$150,000 - -$25,533 = $175,533
Taxes on $175,533 (30%)
$52,660
Your old tax bill
$45,000
Your new tax bill
$52,660
Estimated tax savings
-$7,660
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:
5,000 sqft
Year built:
1976
Size:
1,502 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 5,000 sqft
- Building area: 1,502 sqft
- Garage: No
- Heating: Central
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: -
- Amenities: Oven, Cooktop, Dishwasher, Disposal, Dryer, Exhaust Fan, Freezer, Ice Maker, Microwave, Other, Range, Range Hood, Refrigerator, Washer
- Price per square foot: $542
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: A3329183TP00003900018.0
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $515,649
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Mabry Elementary School with 9/10 star rating
- Middle School: Coleman Middle School with 9/10 star rating
- High School: Plant High School with 7/10 star rating