Airbnb Investor Score
$16,365
Annual Profit
12.2%
Cap Rate
22.3%
Cash on Cash
$57,796
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $162/night at 69% occupancy ($40,826.97). Airbtics projects $184/night at 86% occupancy ($57,796).
Top 66% of comparables
Top 44% 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.
$59,397
Avg annual revenue
86%
Avg occupancy rate
$184
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$50k
$70k
$95k
Sign up to see the data on 40 all comparables
$16,366
Profit
Revenue
$57,796
Operating Expenses
$21,194
Operating Income
$36,603
Mortgage & Taxes
$20,237
Profit (Cash Flow)
$16,366
$73,250
Cash Investment
Down Payment
$60,000
Renos & Furnishing
$4,250
Closing Costs
$9,000
Total
$73,250
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
22.34%
Cap Rate
12.2%
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
$14,238
Deductible property tax
$2,970
Your total deduction
$13,941
Your adjusted annual income
$150,000 - $13,941 = $136,059
Taxes on $136,059 (30%)
$40,818
Your old tax bill
$45,000
Your new tax bill
$40,818
Estimated tax savings
$4,182
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com