Airbnb Investor Score
$30,138
Annual Profit
15.1%
Cap Rate
32.9%
Cash on Cash
$78,279
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $293/night at 57% occupancy.Projected nightly rate is $240/night at 61% occupancy.
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.
$53,980
Avg annual revenue
61%
Avg occupancy rate
$240
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$65k
$105k
$155k
Sign up to see the data on 40 all comparables
$30,138
Profit
Revenue
$78,279
Operating Expenses
$23,856
Operating Income
$54,423
Mortgage & Taxes
$24,284
Profit (Cash Flow)
$30,138
$91,550
Cash Investment
Down Payment
$72,000
Renos & Furnishing
$8,750
Closing Costs
$10,800
Total
$91,550
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
32.92%
Cap Rate
15.11%
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
$17,086
Deductible property tax
$3,564
Your total deduction
$6,734
Your adjusted annual income
$150,000 - $6,734 = $143,266
Taxes on $143,266 (30%)
$42,980
Your old tax bill
$45,000
Your new tax bill
$42,980
Estimated tax savings
$2,020
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:
871.2 sqft
Year built:
1870
Size:
2,155 sqft
Type:
TOWNHOUSE
Parking:
-
Heating:
Forced Air, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: TOWNHOUSE
- Stories: 4
- Lot size: 871.2 sqft
- Building area: 2,155 sqft
- Garage: No
- Heating: Forced air, natural gas
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central A/C, Electric
- View: -
- Parking: On Street
- Amenities: Built-In Microwave, Disposal, Dryer, Exhaust Fan, Ice Maker, Oven/Range - Gas, Stainless Steel Appliance(s), Washer, Water Heater, Refrigerator, Gas Water Heater
- Price per square foot: $167
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0303061432 014
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed: 2024
- Assessed Value: $184,800
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- High School: Paul Laurence Dunbar High School with 3/10 star rating