Airbnb Investor Score
$15,796
Annual Profit
10.4%
Cap Rate
37.2%
Cash on Cash
$72,318
Annual Revenue
BNBCalc predicts this property will get $311 per night with 60% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 46% of comparables
Top 36% 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.
$70,095
Avg annual revenue
60%
Avg occupancy rate
$311
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$65k
$100k
$140k
Sign up to see the data on 40 all comparables
$44,546
Profit
Revenue
$72,318
Operating Expenses
$23,081
Operating Income
$49,237
Mortgage & Taxes
$4,691
Profit (Cash Flow)
$44,546
$105,510
Cash Investment
Down Payment
$94,760
Renos & Furnishing
$10,750
Total
$105,510
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
37.2%
Cap Rate
10.39%
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
$24,386
Deductible property tax
$4,691
Your total deduction
$33,045
Your adjusted annual income
$150,000 - $33,045 = $116,955
Taxes on $116,955 (30%)
$35,087
Your old tax bill
$45,000
Your new tax bill
$35,087
Estimated tax savings
$9,913
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:
8,276 sqft
Year built:
1964
Size:
2,651 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Central, Electric, Gas, High Efficiency, Multiple Heating Units
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 8,276 sqft
- Building area: 2,651 sqft
- Garage: No
- Heating: Central, electric, gas, high efficiency, multiple heating units
- Pool: Yes
- Fireplaces: 0
- Basement: No
- Cooling: Central Air, Electric, 2 Units
- View: -
- Parking: Attached Carport, Attached, Garage
- Amenities: Dryer, Dishwasher, Disposal, Gas Range, Microwave, Refrigerator, Washer
- Price per square foot: $190
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 16119816036
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $208,066
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $503,800
Schools
- Elementary School: William E Ferron Elementary School with 5/10 star rating
- Middle School: C W Woodbury Middle School with 3/10 star rating
- High School: Chaparral High School with 2/10 star rating