Airbnb Investor Score
$45,658
Annual Profit
21.2%
Cap Rate
59.4%
Cash on Cash
$92,699
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $235/night at 69% occupancy.Projected nightly rate is $209/night at 72% occupancy.
Top 28% 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.
$55,464
Avg annual revenue
72%
Avg occupancy rate
$209
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$50k
$85k
$120k
Sign up to see the data on 40 all comparables
$45,658
Profit
Revenue
$92,699
Operating Expenses
$25,731
Operating Income
$66,968
Mortgage & Taxes
$21,310
Profit (Cash Flow)
$45,658
$76,907
Cash Investment
Down Payment
$63,180
Renos & Furnishing
$4,250
Closing Costs
$9,477
Total
$76,907
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
59.36%
Cap Rate
21.19%
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
$14,993
Deductible property tax
$3,127
Your total deduction
-$13,776
Your adjusted annual income
$150,000 - -$13,776 = $163,776
Taxes on $163,776 (30%)
$49,133
Your old tax bill
$45,000
Your new tax bill
$49,133
Estimated tax savings
-$4,133
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, Individual
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: -
- Lot size: -
- Building area: 615 sqft
- Garage: No
- Heating: Central, electric, individual
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Electric, 1 Unit
- View: City, Strip View
- Parking: Assigned, Covered, Indoor, Valet
- Amenities: Dishwasher, Electric Cooktop, Disposal, Microwave, Refrigerator
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 16219511312
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $252,800
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $315,900
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