$41,309
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $174/night at 65% occupancy.
Top 46% 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.
$43,648
Avg annual revenue
65%
Avg occupancy rate
$174
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$65k
$90k
Sign up to see the data on 40 all comparables
$8,579
Profit
Revenue
$41,309
Operating Expenses
$19,050
Operating Income
$22,259
Mortgage & Taxes
$13,680
Profit (Cash Flow)
$8,579
$54,894
Cash Investment
Down Payment
$40,560
Renos & Furnishing
$8,250
Closing Costs
$6,084
Total
$54,894
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.62%
Cap Rate
10.97%
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
$9,625
Deductible property tax
$2,008
Your total deduction
$12,651
Your adjusted annual income
$150,000 - $12,651 = $137,349
Taxes on $137,349 (30%)
$41,205
Your old tax bill
$45,000
Your new tax bill
$41,205
Estimated tax savings
$3,795
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com