Airbnb Investor Score
-$85,188
Annual Profit
1.4%
Cap Rate
-22.8%
Cash on Cash
$41,090
Annual Revenue
This property is projected to be in the top 39% revenue percentile compared to similar properties nearby.
Projected nightly rate is $252/night at 49% occupancy.Projected nightly rate is $225/night at 50% occupancy.
Top 41% of comparables
Top 51% 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.
$43,627
Avg annual revenue
50%
Avg occupancy rate
$225
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$35k
$45k
$55k
Sign up to see the data on 10 all comparables
-$85,188
Profit
Revenue
$41,090
Operating Expenses
$19,022
Operating Income
$22,068
Mortgage & Taxes
$107,256
Profit (Cash Flow)
-$85,188
$374,450
Cash Investment
Down Payment
$318,000
Renos & Furnishing
$8,750
Closing Costs
$47,700
Total
$374,450
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-22.75%
Cap Rate
1.38%
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
$75,463
Deductible property tax
$15,741
Your total deduction
$243,914
Your adjusted annual income
$150,000 - $243,914 = -$93,914
Taxes on -$93,914 (30%)
-$28,174
Your old tax bill
$45,000
Your new tax bill
-$28,174
Estimated tax savings
$73,174
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:
CONDO
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: CONDO
- 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: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -