$95,373
Annual Revenue
BNBCalc predicts this property will get $283 per night with 63% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 11% 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.
$65,853
Avg annual revenue
63%
Avg occupancy rate
$283
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$50k
$70k
$95k
Sign up to see the data on 10 all comparables
-$18,400
Profit
Revenue
$95,373
Operating Expenses
$26,078
Operating Income
$69,294
Mortgage & Taxes
$87,694
Profit (Cash Flow)
-$18,400
$307,500
Cash Investment
Down Payment
$260,000
Renos & Furnishing
$8,500
Closing Costs
$39,000
Total
$307,500
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-5.98%
Cap Rate
5.33%
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
$61,699
Deductible property tax
$12,870
Your total deduction
$148,362
Your adjusted annual income
$150,000 - $148,362 = $1,638
Taxes on $1,638 (30%)
$492
Your old tax bill
$45,000
Your new tax bill
$492
Estimated tax savings
$44,508
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com