Airbnb Investor Score
$19,211
Annual Profit
26.0%
Cap Rate
53.4%
Cash on Cash
$45,561
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $276/night at 54% occupancy.Projected nightly rate is $231/night at 54% occupancy.
Top 48% of comparables
Top 28% 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.
$46,213
Avg annual revenue
54%
Avg occupancy rate
$231
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$55k
$90k
$125k
Sign up to see the data on 40 all comparables
$19,212
Profit
Revenue
$45,561
Operating Expenses
$19,603
Operating Income
$25,958
Mortgage & Taxes
$6,746
Profit (Cash Flow)
$19,212
$36,000
Cash Investment
Down Payment
$20,000
Renos & Furnishing
$13,000
Closing Costs
$3,000
Total
$36,000
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
53.36%
Cap Rate
25.95%
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
$4,746
Deductible property tax
$990
Your total deduction
-$7,511
Your adjusted annual income
$150,000 - -$7,511 = $157,511
Taxes on $157,511 (30%)
$47,253
Your old tax bill
$45,000
Your new tax bill
$47,253
Estimated tax savings
-$2,253
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:
0.83 sqft
Year built:
1900
Size:
4,876 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Heat pump, Electric, Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 0.83 sqft
- Building area: 4,876 sqft
- Garage: No
- Heating: Heat pump, electric, gas
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central
- View: Park
- Parking: Off-street, Garage
- Amenities: Dishwasher, Dryer, Garbage disposal, Microwave, Range / Oven, Refrigerator, Trash compactor, Washer
- Price per square foot: $72
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 1004192011001000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $353,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: E D Nixon Elementary School with 3/10 star rating
- Middle School: Bellingrath Jr High School with 1/10 star rating
- High School: Lanier Senior High School with 2/10 star rating