Airbnb Investor Score
$19,201
Annual Profit
8.7%
Cap Rate
30.3%
Cash on Cash
$68,257
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $453/night at 82% occupancy.Projected nightly rate is $292/night at 64% occupancy.
Top 56% of comparables
Top 31% 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.
$65,317
Avg annual revenue
64%
Avg occupancy rate
$292
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$65k
$110k
$155k
Sign up to see the data on 40 all comparables
$40,495
Profit
Revenue
$68,257
Operating Expenses
$22,553
Operating Income
$45,703
Mortgage & Taxes
$5,208
Profit (Cash Flow)
$40,495
$117,970
Cash Investment
Down Payment
$105,220
Renos & Furnishing
$12,750
Total
$117,970
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
30.27%
Cap Rate
8.68%
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
$12,385
Deductible property tax
$5,208
Your total deduction
$31,081
Your adjusted annual income
$150,000 - $31,081 = $118,919
Taxes on $118,919 (30%)
$35,676
Your old tax bill
$45,000
Your new tax bill
$35,676
Estimated tax savings
$9,324
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:
0.58 sqft
Year built:
1969
Size:
2,500 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Forced Air, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 3
- Lot size: 0.58 sqft
- Building area: 2,500 sqft
- Garage: Yes
- Heating: Forced air, natural gas
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: Central Air
- View: Water, Trees/Woods
- Parking: Garage Att 2 Car, Oversized, 4 Space, Driveway, Garage Door Opener
- Amenities: Electric Range, Refrigerator, Washer, Gas Water Heater
- Price per square foot: $210
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 14577094890000
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed: 2024
- Assessed Value: $411,500
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $526,100
Schools
- Elementary School: Arrowhead Elementary School with 6/10 star rating
- Middle School: Larkspur Middle School with 6/10 star rating
- High School: Kempsville High School with 6/10 star rating