Airbnb Investor Score
$29,450
Annual Profit
95.2%
Cap Rate
208.0%
Cash on Cash
$52,157
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $213/night at 56% occupancy.Projected nightly rate is $210/night at 68% occupancy.
Top 53% 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.
$53,945
Avg annual revenue
68%
Avg occupancy rate
$210
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$75k
$100k
Sign up to see the data on 40 all comparables
$29,450
Profit
Revenue
$52,157
Operating Expenses
$20,460
Operating Income
$31,696
Mortgage & Taxes
$2,246
Profit (Cash Flow)
$29,450
$14,159
Cash Investment
Down Payment
$6,660
Renos & Furnishing
$6,500
Closing Costs
$999
Total
$14,159
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
207.99%
Cap Rate
95.18%
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
$1,580
Deductible property tax
$330
Your total deduction
-$25,254
Your adjusted annual income
$150,000 - -$25,254 = $175,254
Taxes on $175,254 (30%)
$52,576
Your old tax bill
$45,000
Your new tax bill
$52,576
Estimated tax savings
-$7,576
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:
2009
Size:
1,160 sqft
Type:
APARTMENT
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: APARTMENT
- Stories: 7
- Lot size: -
- Building area: 1,160 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Air Conditioner, Ceiling Fan
- View: -
- Parking: Carport, Detached, Off Street
- Amenities: Dishwasher, Dryer, Garbage Disposal, Microwave, Refrigerator, Washer
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Walker Elementary School (Magnet) with 4/10 star rating
- Middle School: Sunrise Middle School with 5/10 star rating
- High School: Fort Lauderdale High School with 8/10 star rating