Airbnb Investor Score
$31,994
Annual Profit
4.5%
Cap Rate
2.6%
Cash on Cash
$93,970
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $424/night at 64% occupancy.Projected nightly rate is $384/night at 67% occupancy.
Top 53% of comparables
Top 48% 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.
$97,775
Avg annual revenue
67%
Avg occupancy rate
$384
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$90k
$150k
$215k
Sign up to see the data on 40 all comparables
$31,994
Profit
Revenue
$93,970
Operating Expenses
$40,376
Operating Income
$53,594
Mortgage & Taxes
$21,600
Profit (Cash Flow)
$31,994
$1,210,750
Cash Investment
Down Payment
$1,200,000
Renos & Furnishing
$10,750
Total
$1,210,750
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.56%
Cap Rate
4.46%
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
$0
Deductible property tax
$21,600
Your total deduction
$100,486
Your adjusted annual income
$150,000 - $100,486 = $49,514
Taxes on $49,514 (30%)
$14,854
Your old tax bill
$45,000
Your new tax bill
$14,854
Estimated tax savings
$30,146
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com