Airbnb Investor Score
-$6,012
Annual Profit
3.6%
Cap Rate
-11.8%
Cash on Cash
$23,777
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $112/night at 59% occupancy.Projected nightly rate is $105/night at 62% occupancy.
Top 51% of comparables
Top 28% 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.
$24,767
Avg annual revenue
62%
Avg occupancy rate
$105
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$25k
$45k
$60k
Sign up to see the data on 40 all comparables
-$6,013
Profit
Revenue
$23,777
Operating Expenses
$16,771
Operating Income
$7,006
Mortgage & Taxes
$13,019
Profit (Cash Flow)
-$6,013
$50,765
Cash Investment
Down Payment
$38,600
Renos & Furnishing
$6,375
Closing Costs
$5,790
Total
$50,765
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-11.84%
Cap Rate
3.63%
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
$9,160
Deductible property tax
$1,911
Your total deduction
$26,013
Your adjusted annual income
$150,000 - $26,013 = $123,987
Taxes on $123,987 (30%)
$37,196
Your old tax bill
$45,000
Your new tax bill
$37,196
Estimated tax savings
$7,804
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:
2,787 sqft
Year built:
1979
Size:
1,608 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced air, Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 2,787 sqft
- Building area: 1,608 sqft
- Garage: No
- Heating: Forced air, gas
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central
- View: -
- Parking: Garage - Attached
- Amenities: Dishwasher, Dryer, Garbage disposal, Microwave, Range / Oven, Refrigerator, Washer
- Price per square foot: $120
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 28367
- Flood Zone: No
Tax Info
- Year Assessed: 2022
- Assessed Value: $123,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $193,000
Schools
- Elementary School: Cleveland Elementary - 14 with 3/10 star rating
- Middle School: Ben Reifel Middle School - 68
- High School: Washington High School - 01 with 3/10 star rating