Airbnb Investor Score
$18,813
Annual Profit
14.3%
Cap Rate
26.8%
Cash on Cash
$56,733
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $287/night at 55% occupancy ($57,653.76). Airbtics projects $317/night at 49% occupancy ($56,733).
Top 48% of comparables
Top 33% 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.
$57,989
Avg annual revenue
49%
Avg occupancy rate
$317
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$60k
$105k
$155k
Sign up to see the data on 40 all comparables
$18,814
Profit
Revenue
$56,733
Operating Expenses
$21,055
Operating Income
$35,678
Mortgage & Taxes
$16,864
Profit (Cash Flow)
$18,814
$70,125
Cash Investment
Down Payment
$50,000
Renos & Furnishing
$12,625
Closing Costs
$7,500
Total
$70,125
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
26.82%
Cap Rate
14.27%
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
$11,865
Deductible property tax
$2,475
Your total deduction
$38,091
Your adjusted annual income
$150,000 - $38,091 = $111,909
Taxes on $111,909 (30%)
$33,573
Your old tax bill
$45,000
Your new tax bill
$33,573
Estimated tax savings
$11,427
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com