Airbnb Investor Score
$6,847
Annual Profit
9.0%
Cap Rate
9.2%
Cash on Cash
$47,190
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $233/night at 74% occupancy.Projected nightly rate is $170/night at 78% occupancy.
Top 63% of comparables
Top 33% 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.
$50,425
Avg annual revenue
78%
Avg occupancy rate
$170
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$55k
$90k
$130k
Sign up to see the data on 40 all comparables
$6,848
Profit
Revenue
$47,190
Operating Expenses
$19,815
Operating Income
$27,375
Mortgage & Taxes
$20,527
Profit (Cash Flow)
$6,848
$74,239
Cash Investment
Down Payment
$60,860
Renos & Furnishing
$4,250
Closing Costs
$9,129
Total
$74,239
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.22%
Cap Rate
8.99%
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
$14,442
Deductible property tax
$3,013
Your total deduction
$23,885
Your adjusted annual income
$150,000 - $23,885 = $126,115
Taxes on $126,115 (30%)
$37,834
Your old tax bill
$45,000
Your new tax bill
$37,834
Estimated tax savings
$7,166
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:
2006
Size:
615 sqft
Type:
CONDO
Parking:
-
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: -
- Lot size: -
- Building area: 615 sqft
- Garage: No
- Heating: Central, electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Electric, 1 Unit
- View: City, Mountain(s), Strip View
- Parking: Valet, Guest
- Amenities: Dishwasher, Electric Cooktop, Disposal, Microwave, Refrigerator
- Price per square foot: $494
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 16219511199
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $244,340
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $304,300
Schools
- Elementary School: Joseph E Thiriot Elementary School with 6/10 star rating
- Middle School: Grant Sawyer Middle School with 5/10 star rating
- High School: Ed W Clark High School with 5/10 star rating