Airbnb Investor Score
$29,071
Annual Profit
Infinity%
Cap Rate
342.0%
Cash on Cash
$49,140
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $198/night at 53% occupancy.Projected nightly rate is $217/night at 62% occupancy.
Top 53% of comparables
Top 28% 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.
$48,830
Avg annual revenue
62%
Avg occupancy rate
$217
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$40k
$55k
$75k
Sign up to see the data on 40 all comparables
$29,072
Profit
Revenue
$49,140
Operating Expenses
$20,068
Operating Income
$29,072
Mortgage & Taxes
$0
Profit (Cash Flow)
$29,072
$8,500
Cash Investment
Down Payment
$0
Renos & Furnishing
$8,500
Closing Costs
$0
Total
$8,500
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
342.02%
Cap Rate
∞%
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
$0
Deductible property tax
$0
Your total deduction
-$27,899
Your adjusted annual income
$150,000 - -$27,899 = $177,899
Taxes on $177,899 (30%)
$53,370
Your old tax bill
$45,000
Your new tax bill
$53,370
Estimated tax savings
-$8,370
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:
1,200 sqft
Type:
APARTMENT
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: APARTMENT
- Stories: -
- Lot size: -
- Building area: 1,200 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: Disposal
- Price per square foot: $214
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: R01224
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $227,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $257,100
Schools
- Middle School: Lakeview Middle School with 3/10 star rating
- High School: The Colony High School with 4/10 star rating