Airbnb Investor Score
-$8,702
Annual Profit
5.0%
Cap Rate
-7.0%
Cash on Cash
$43,946
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $256/night at 47% occupancy ($43,946.15). Airbtics projects $212/night at 52% occupancy ($40,264).
Top 61% of comparables
Top 21% 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.
$44,264
Avg annual revenue
52%
Avg occupancy rate
$212
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$45k
$55k
$75k
Sign up to see the data on 10 all comparables
-$8,702
Profit
Revenue
$43,946
Operating Expenses
$19,393
Operating Income
$24,553
Mortgage & Taxes
$33,256
Profit (Cash Flow)
-$8,702
$124,138
Cash Investment
Down Payment
$98,598
Renos & Furnishing
$10,750
Closing Costs
$14,790
Total
$124,138
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-7.01%
Cap Rate
4.98%
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
$23,398
Deductible property tax
$4,881
Your total deduction
$116,672
Your adjusted annual income
$150,000 - $116,672 = $33,328
Taxes on $33,328 (30%)
$9,998
Your old tax bill
$45,000
Your new tax bill
$9,998
Estimated tax savings
$35,002
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:
-
Year built:
-
Size:
-
Type:
LAND
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: LAND
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -