Airbnb Investor Score
-$4,733
Annual Profit
5.9%
Cap Rate
-3.3%
Cash on Cash
$55,254
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $254/night at 67% occupancy.Projected nightly rate is $248/night at 61% occupancy.
Top 51% of comparables
Top 51% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$55,110
Avg annual revenue
61%
Avg occupancy rate
$248
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$55k
$80k
$110k
Sign up to see the data on 10 all comparables
-$4,734
Profit
Revenue
$55,254
Operating Expenses
$20,863
Operating Income
$34,391
Mortgage & Taxes
$39,125
Profit (Cash Flow)
-$4,734
$141,900
Cash Investment
Down Payment
$116,000
Renos & Furnishing
$8,500
Closing Costs
$17,400
Total
$141,900
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.33%
Cap Rate
5.92%
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
$27,527
Deductible property tax
$5,742
Your total deduction
$63,367
Your adjusted annual income
$150,000 - $63,367 = $86,633
Taxes on $86,633 (30%)
$25,990
Your old tax bill
$45,000
Your new tax bill
$25,990
Estimated tax savings
$19,010
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:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -