Airbnb Investor Score
-$47,322
Annual Profit
3.1%
Cap Rate
-15.4%
Cash on Cash
$62,128
Annual Revenue
BNBCalc predicts this property will get $315 per night with 54% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 33% 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.
$62,926
Avg annual revenue
54%
Avg occupancy rate
$315
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$60k
$100k
$140k
Sign up to see the data on 40 all comparables
-$47,323
Profit
Revenue
$62,128
Operating Expenses
$21,757
Operating Income
$40,371
Mortgage & Taxes
$87,694
Profit (Cash Flow)
-$47,323
$307,500
Cash Investment
Down Payment
$260,000
Renos & Furnishing
$8,500
Closing Costs
$39,000
Total
$307,500
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-15.38%
Cap Rate
3.1%
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
$61,699
Deductible property tax
$12,870
Your total deduction
$177,284
Your adjusted annual income
$150,000 - $177,284 = -$27,284
Taxes on -$27,284 (30%)
-$8,185
Your old tax bill
$45,000
Your new tax bill
-$8,185
Estimated tax savings
$53,185
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:
OTHER
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: OTHER
- 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: 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: -