Airbnb Investor Score
$5,783
Annual Profit
7.4%
Cap Rate
2.9%
Cash on Cash
$86,541
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $464/night at 61% occupancy.Projected nightly rate is $297/night at 66% occupancy.
Top 58% 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.
$75,849
Avg annual revenue
66%
Avg occupancy rate
$297
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$75k
$115k
$160k
Sign up to see the data on 40 all comparables
$5,783
Profit
Revenue
$86,541
Operating Expenses
$24,930
Operating Income
$61,611
Mortgage & Taxes
$55,827
Profit (Cash Flow)
$5,783
$198,848
Cash Investment
Down Payment
$165,520
Renos & Furnishing
$8,500
Closing Costs
$24,828
Total
$198,848
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.9%
Cap Rate
7.44%
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
$39,279
Deductible property tax
$8,193
Your total deduction
$77,379
Your adjusted annual income
$150,000 - $77,379 = $72,621
Taxes on $72,621 (30%)
$21,786
Your old tax bill
$45,000
Your new tax bill
$21,786
Estimated tax savings
$23,214
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:
1983
Size:
1,204 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 5,227 sqft
- Building area: 1,204 sqft
- Garage: No
- Heating: Electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Electric, Ceiling Fan(s)
- View: -
- Parking: Carport, Attached Carport, Covered, Guest, Oversized
- Amenities: Dishwasher, Disposal, Dryer, Microwave, Refrigerator, Electric Range, Washer, Electric Water Heater
- Price per square foot: $687
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 023S20341600000491
- Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk
Tax Info
- Year Assessed: 2023
- Assessed Value: $922,210
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $827,600
Schools
- Middle School: Emerald Coast Middle School with 6/10 star rating
- High School: South Walton High School with 8/10 star rating