Airbnb Investor Score
$83,662
Annual Profit
16.6%
Cap Rate
63.8%
Cash on Cash
$191,326
Annual Revenue
BNBCalc predicts this property will get $919 per night with 57% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 66% of comparables
Top 41% 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.
$197,913
Avg annual revenue
57%
Avg occupancy rate
$919
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$85k
$195k
$310k
$425k
Sign up to see the data on 40 all comparables
$143,658
Profit
Revenue
$191,326
Operating Expenses
$38,552
Operating Income
$152,773
Mortgage & Taxes
$9,115
Profit (Cash Flow)
$143,658
$197,390
Cash Investment
Down Payment
$184,140
Renos & Furnishing
$13,250
Total
$197,390
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
63.84%
Cap Rate
16.59%
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
$52,559
Deductible property tax
$9,115
Your total deduction
$11,236
Your adjusted annual income
$150,000 - $11,236 = $138,764
Taxes on $138,764 (30%)
$41,629
Your old tax bill
$45,000
Your new tax bill
$41,629
Estimated tax savings
$3,371
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:
7,840 sqft
Year built:
1957
Size:
3,040 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 7,840 sqft
- Building area: 3,040 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Air Conditioning
- View: Tree Top
- Parking: Parking Space
- Amenities: -
- Price per square foot: $302
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 508351006
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed: 2024
- Assessed Value: $863,532
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $920,700
Schools
- Middle School: Raymond Cree Middle School with 4/10 star rating
- High School: Palm Springs High School with 6/10 star rating