Airbnb Investor Score
$72,147
Annual Profit
19.6%
Cap Rate
51.0%
Cash on Cash
$142,065
Annual Revenue
BNBCalc predicts this property will get $472 per night with 59% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 26% of comparables
Top 26% 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.
$100,576
Avg annual revenue
59%
Avg occupancy rate
$472
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$115k
$200k
$295k
Sign up to see the data on 40 all comparables
$72,148
Profit
Revenue
$142,065
Operating Expenses
$32,148
Operating Income
$109,917
Mortgage & Taxes
$37,769
Profit (Cash Flow)
$72,148
$141,527
Cash Investment
Down Payment
$111,980
Renos & Furnishing
$12,750
Closing Costs
$16,797
Total
$141,527
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
50.97%
Cap Rate
19.63%
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
$26,573
Deductible property tax
$5,543
Your total deduction
-$14,920
Your adjusted annual income
$150,000 - -$14,920 = $164,920
Taxes on $164,920 (30%)
$49,476
Your old tax bill
$45,000
Your new tax bill
$49,476
Estimated tax savings
-$4,476
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:
4,726 sqft
Year built:
1906
Size:
2,700 sqft
Type:
SINGLE_FAMILY
Parking:
2.5
Heating:
Natural Gas, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 4,726 sqft
- Building area: 2,700 sqft
- Garage: Yes
- Heating: Natural gas, electric
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central Air
- View: -
- Parking: Garage
- Amenities: Range, Microwave, Dishwasher, Refrigerator, Washer, Dryer
- Price per square foot: $207
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 13144080040000
- Flood Zone: No
Tax Info
- Year Assessed: 2022
- Assessed Value: $470,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- High School: Roosevelt High School with 1/10 star rating