Airbnb Investor Score
$10,842
Annual Profit
10.2%
Cap Rate
14.1%
Cash on Cash
$48,092
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $211/night at 72% occupancy ($55,487.86). Airbtics projects $171/night at 77% occupancy ($48,091).
Top 56% of comparables
Top 31% 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.
$50,091
Avg annual revenue
77%
Avg occupancy rate
$171
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$55k
$95k
$135k
Sign up to see the data on 40 all comparables
$10,842
Profit
Revenue
$48,092
Operating Expenses
$16,001
Operating Income
$32,091
Mortgage & Taxes
$21,249
Profit (Cash Flow)
$10,842
$76,700
Cash Investment
Down Payment
$63,000
Renos & Furnishing
$4,250
Closing Costs
$9,450
Total
$76,700
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.13%
Cap Rate
10.18%
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
$14,950
Deductible property tax
$3,118
Your total deduction
$57,361
Your adjusted annual income
$150,000 - $57,361 = $92,639
Taxes on $92,639 (30%)
$27,792
Your old tax bill
$45,000
Your new tax bill
$27,792
Estimated tax savings
$17,208
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:
1,220 sqft
Type:
CONDO
Parking:
-
Heating:
Fireplace
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: -
- Lot size: -
- Building area: 1,220 sqft
- Garage: No
- Heating: Fireplace
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air, Electric
- View: -
- Parking: Assigned
- Amenities: Dishwasher, Disposal, Dryer, Microwave, Refrigerator, Stove, Washer
- Price per square foot: $410
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 16219511188
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $434,383
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $501,400
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