Airbnb Investor Score
$33,762
Annual Profit
11.3%
Cap Rate
42.2%
Cash on Cash
$96,150
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $344/night at 82% occupancy.Projected nightly rate is $351/night at 75% occupancy.
Top 63% of comparables
Top 48% 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.
$96,289
Avg annual revenue
75%
Avg occupancy rate
$351
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$85k
$140k
$195k
Sign up to see the data on 40 all comparables
$63,833
Profit
Revenue
$96,150
Operating Expenses
$26,180
Operating Income
$69,971
Mortgage & Taxes
$6,138
Profit (Cash Flow)
$63,833
$132,500
Cash Investment
Down Payment
$124,000
Renos & Furnishing
$8,500
Total
$132,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
42.24%
Cap Rate
11.28%
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
$19,459
Deductible property tax
$6,138
Your total deduction
$24,480
Your adjusted annual income
$150,000 - $24,480 = $125,520
Taxes on $125,520 (30%)
$37,656
Your old tax bill
$45,000
Your new tax bill
$37,656
Estimated tax savings
$7,344
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:
2.96 sqft
Year built:
2007
Size:
1,547 sqft
Type:
CONDO
Parking:
2
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: 1
- Lot size: 2.96 sqft
- Building area: 1,547 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: Pool
- Parking: Tandem
- Amenities: Dishwasher, Electric Oven, Disposal, Gas Cooktop, Microwave, Dryer, Washer
- Price per square foot: $468
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 93823348
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed: 2024
- Assessed Value: $517,711
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $724,600
Schools
- High School: Anaheim High School with 5/10 star rating