Airbnb Investor Score
-$22,974
Annual Profit
4.3%
Cap Rate
-10.1%
Cash on Cash
$63,279
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $273/night at 79% occupancy.Projected nightly rate is $231/night at 75% occupancy.
Top 61% of comparables
Top 44% 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.
$66,143
Avg annual revenue
75%
Avg occupancy rate
$231
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$75k
$120k
$165k
Sign up to see the data on 40 all comparables
-$22,975
Profit
Revenue
$63,279
Operating Expenses
$21,906
Operating Income
$41,372
Mortgage & Taxes
$64,347
Profit (Cash Flow)
-$22,975
$227,897
Cash Investment
Down Payment
$190,780
Renos & Furnishing
$8,500
Closing Costs
$28,617
Total
$227,897
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-10.08%
Cap Rate
4.33%
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
$45,273
Deductible property tax
$9,444
Your total deduction
$118,649
Your adjusted annual income
$150,000 - $118,649 = $31,351
Taxes on $31,351 (30%)
$9,405
Your old tax bill
$45,000
Your new tax bill
$9,405
Estimated tax savings
$35,595
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:
6,098 sqft
Year built:
1949
Size:
2,208 sqft
Type:
MULTI_FAMILY
Parking:
-
Heating:
Other
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: MULTI_FAMILY
- Stories: -
- Lot size: 6,098 sqft
- Building area: 2,208 sqft
- Garage: No
- Heating: Other
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: Mountain
- Parking: Garage - Detached
- Amenities: Dishwasher, Dryer, Freezer, Garbage disposal, Range / Oven, Refrigerator, Washer
- Price per square foot: $432
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0219414027000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $1,083,600
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $953,900
Schools
- Elementary School: Centennial A School for Expeditionary Learning with 6/10 star rating
- Middle School: Skinner Middle School with 8/10 star rating
- High School: North High School with 4/10 star rating