Airbnb Investor Score
-$2,065
Annual Profit
6.5%
Cap Rate
-1.1%
Cash on Cash
$75,372
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $353/night at 61% occupancy.Projected nightly rate is $308/night at 67% occupancy.
Top 41% of comparables
Top 41% 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.
$75,038
Avg annual revenue
67%
Avg occupancy rate
$308
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$45k
$70k
$90k
$115k
Sign up to see the data on 10 all comparables
-$2,065
Profit
Revenue
$75,372
Operating Expenses
$23,478
Operating Income
$51,893
Mortgage & Taxes
$53,959
Profit (Cash Flow)
-$2,065
$192,477
Cash Investment
Down Payment
$159,980
Renos & Furnishing
$8,500
Closing Costs
$23,997
Total
$192,477
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.07%
Cap Rate
6.48%
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
$37,964
Deductible property tax
$7,919
Your total deduction
$82,483
Your adjusted annual income
$150,000 - $82,483 = $67,517
Taxes on $67,517 (30%)
$20,255
Your old tax bill
$45,000
Your new tax bill
$20,255
Estimated tax savings
$24,745
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:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- 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: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -