Airbnb Investor Score
-$4,864
Annual Profit
5.7%
Cap Rate
-4.4%
Cash on Cash
$44,706
Annual Revenue
This property is projected to be in the top 37% revenue percentile compared to similar properties nearby.
Projected nightly rate is $310/night at 55% occupancy.Projected nightly rate is $180/night at 68% occupancy.
Top 41% of comparables
Top 61% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$49,480
Avg annual revenue
68%
Avg occupancy rate
$180
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$40k
$55k
$70k
Sign up to see the data on 10 all comparables
-$4,865
Profit
Revenue
$44,706
Operating Expenses
$19,492
Operating Income
$25,214
Mortgage & Taxes
$30,079
Profit (Cash Flow)
-$4,865
$110,807
Cash Investment
Down Payment
$89,180
Renos & Furnishing
$8,250
Closing Costs
$13,377
Total
$110,807
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.39%
Cap Rate
5.65%
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
$21,163
Deductible property tax
$4,414
Your total deduction
$50,178
Your adjusted annual income
$150,000 - $50,178 = $99,822
Taxes on $99,822 (30%)
$29,947
Your old tax bill
$45,000
Your new tax bill
$29,947
Estimated tax savings
$15,053
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:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -