Airbnb Investor Score
$6,175
Annual Profit
7.9%
Cap Rate
4.7%
Cash on Cash
$63,863
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $268/night at 68% occupancy ($66,562.06). Airbtics projects $269/night at 65% occupancy ($63,862).
Top 53% of comparables
Top 36% 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.
$64,581
Avg annual revenue
65%
Avg occupancy rate
$269
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$55k
$85k
$120k
Sign up to see the data on 40 all comparables
$6,176
Profit
Revenue
$63,863
Operating Expenses
$21,982
Operating Income
$41,881
Mortgage & Taxes
$35,705
Profit (Cash Flow)
$6,176
$132,239
Cash Investment
Down Payment
$105,860
Renos & Furnishing
$10,500
Closing Costs
$15,879
Total
$132,239
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.67%
Cap Rate
7.91%
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
$25,121
Deductible property tax
$5,240
Your total deduction
$47,710
Your adjusted annual income
$150,000 - $47,710 = $102,290
Taxes on $102,290 (30%)
$30,687
Your old tax bill
$45,000
Your new tax bill
$30,687
Estimated tax savings
$14,313
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:
1998
Size:
2,201 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 7,840 sqft
- Building area: 2,201 sqft
- Garage: Yes
- Heating: Central, natural gas
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: Central Air, Ceiling Fan(s)
- View: -
- Parking: Garage, Garage Door Opener, Garage Faces Rear
- Amenities: Some Gas Appliances, Dishwasher, Electric Oven, Gas Cooktop, Disposal, Microwave, Plumbed For Gas, Vented Exhaust Fan
- Price per square foot: $240
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: R355000B01701
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $531,140
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $529,300
Schools
- Middle School: Clark Middle School with 7/10 star rating
- High School: Lebanon Trail High School with 7/10 star rating