Airbnb Investor Score
-$21,120
Annual Profit
5.3%
Cap Rate
-6.2%
Cash on Cash
$103,875
Annual Revenue
BNBCalc predicts this property will get $360 per night with 79% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 58% 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.
$101,259
Avg annual revenue
79%
Avg occupancy rate
$360
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$55k
$125k
$195k
$275k
Sign up to see the data on 40 all comparables
-$21,121
Profit
Revenue
$103,875
Operating Expenses
$27,184
Operating Income
$76,692
Mortgage & Taxes
$97,812
Profit (Cash Flow)
-$21,121
$340,000
Cash Investment
Down Payment
$290,000
Renos & Furnishing
$6,500
Closing Costs
$43,500
Total
$340,000
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.21%
Cap Rate
5.28%
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
$68,818
Deductible property tax
$14,355
Your total deduction
$165,667
Your adjusted annual income
$150,000 - $165,667 = -$15,667
Taxes on -$15,667 (30%)
-$4,700
Your old tax bill
$45,000
Your new tax bill
-$4,700
Estimated tax savings
$49,700
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:
530 sqft
Type:
APARTMENT
Parking:
-
Heating:
Forced Air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: APARTMENT
- Stories: -
- Lot size: -
- Building area: 530 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central Air, Wall Unit
- View: -
- Parking: -
- Amenities: Dishwasher, Dryer, Microwave, Oven, Refrigerator, Washer
- Price per square foot: $1,175
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: CBOSW05P00697S062
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $557,300
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $623,200
Schools