Airbnb Investor Score
$3,577
Annual Profit
7.5%
Cap Rate
2.9%
Cash on Cash
$57,636
Annual Revenue
BNBCalc predicts this property will get $263 per night with 60% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 56% 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.
$58,696
Avg annual revenue
60%
Avg occupancy rate
$263
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$50k
$75k
$100k
Sign up to see the data on 40 all comparables
$3,578
Profit
Revenue
$57,636
Operating Expenses
$21,173
Operating Income
$36,463
Mortgage & Taxes
$32,885
Profit (Cash Flow)
$3,578
$122,875
Cash Investment
Down Payment
$97,500
Renos & Furnishing
$10,750
Closing Costs
$14,625
Total
$122,875
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.91%
Cap Rate
7.47%
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
$23,137
Deductible property tax
$4,826
Your total deduction
$46,202
Your adjusted annual income
$150,000 - $46,202 = $103,798
Taxes on $103,798 (30%)
$31,140
Your old tax bill
$45,000
Your new tax bill
$31,140
Estimated tax savings
$13,860
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:
3,920 sqft
Year built:
1998
Size:
1,649 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Other, Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 3,920 sqft
- Building area: 1,649 sqft
- Garage: No
- Heating: Other, gas
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central
- View: Mountain
- Parking: Garage - Attached
- Amenities: Dishwasher, Garbage disposal, Microwave
- Price per square foot: $295
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 24004211
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $243,178
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $487,500
Schools
- Elementary School: Edwin S Dodson Elementary School with 5/10 star rating
- Middle School: Edward L Pine Middle School with 4/10 star rating
- High School: Earl Wooster High School with 4/10 star rating