Airbnb Investor Score
$28,184
Annual Profit
15.2%
Cap Rate
32.2%
Cash on Cash
$74,071
Annual Revenue
BNBCalc predicts this property will get $219 per night with 65% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.
Top 28% of comparables
Top 26% 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.
$52,123
Avg annual revenue
65%
Avg occupancy rate
$219
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$65k
$105k
$155k
Sign up to see the data on 40 all comparables
$28,184
Profit
Revenue
$74,071
Operating Expenses
$23,309
Operating Income
$50,762
Mortgage & Taxes
$22,578
Profit (Cash Flow)
$28,184
$87,481
Cash Investment
Down Payment
$66,940
Renos & Furnishing
$10,500
Closing Costs
$10,041
Total
$87,481
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
32.21%
Cap Rate
15.16%
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
$15,885
Deductible property tax
$3,314
Your total deduction
$6,423
Your adjusted annual income
$150,000 - $6,423 = $143,577
Taxes on $143,577 (30%)
$43,073
Your old tax bill
$45,000
Your new tax bill
$43,073
Estimated tax savings
$1,927
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:
5,227 sqft
Year built:
1956
Size:
2,600 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 5,227 sqft
- Building area: 2,600 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central
- View: -
- Parking: Garage - Detached
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 350522620
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $333,100
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $334,700
Schools
- Elementary School: Willard Elementary School with 2/10 star rating
- Middle School: Garry Middle School with 4/10 star rating
- High School: Rogers High School with 4/10 star rating