Airbnb Investor Score
$515
Annual Profit
6.8%
Cap Rate
0.2%
Cash on Cash
$93,853
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $317/night at 80% occupancy ($92,625.87). Airbtics projects $292/night at 88% occupancy ($93,853).
Top 71% 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.
$94,664
Avg annual revenue
88%
Avg occupancy rate
$292
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$55k
$90k
$120k
$155k
Sign up to see the data on 40 all comparables
$515
Profit
Revenue
$93,853
Operating Expenses
$25,881
Operating Income
$67,972
Mortgage & Taxes
$67,457
Profit (Cash Flow)
$515
$236,500
Cash Investment
Down Payment
$200,000
Renos & Furnishing
$6,500
Closing Costs
$30,000
Total
$236,500
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.21%
Cap Rate
6.79%
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
$47,461
Deductible property tax
$9,900
Your total deduction
$99,450
Your adjusted annual income
$150,000 - $99,450 = $50,550
Taxes on $50,550 (30%)
$15,165
Your old tax bill
$45,000
Your new tax bill
$15,165
Estimated tax savings
$29,835
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:
255 sqft
Type:
APARTMENT
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: APARTMENT
- Stories: -
- Lot size: -
- Building area: 255 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Window Unit
- View: -
- Parking: -
- Amenities: Refrigerator
- Price per square foot: $1,116
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 260140320160
- Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk
Tax Info
- Year Assessed: 2024
- Assessed Value: $284,800
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Ala Wai Elementary School with 3/10 star rating
- Middle School: President George Washington Middle School with 8/10 star rating
- High School: Kaimuki High School with 3/10 star rating