Airbnb Investor Score
$26,899
Annual Profit
9.9%
Cap Rate
13.1%
Cash on Cash
$112,495
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $474/night at 63% occupancy.Projected nightly rate is $337/night at 65% occupancy.
Top 26% of comparables
Top 26% 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.
$79,385
Avg annual revenue
65%
Avg occupancy rate
$337
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$65k
$105k
$145k
Sign up to see the data on 40 all comparables
$26,900
Profit
Revenue
$112,495
Operating Expenses
$28,304
Operating Income
$84,191
Mortgage & Taxes
$57,291
Profit (Cash Flow)
$26,900
$206,089
Cash Investment
Down Payment
$169,860
Renos & Furnishing
$10,750
Closing Costs
$25,479
Total
$206,089
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.05%
Cap Rate
9.91%
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
$40,309
Deductible property tax
$8,408
Your total deduction
$58,723
Your adjusted annual income
$150,000 - $58,723 = $91,277
Taxes on $91,277 (30%)
$27,383
Your old tax bill
$45,000
Your new tax bill
$27,383
Estimated tax savings
$17,617
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:
5,998 sqft
Year built:
1941
Size:
1,739 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Other
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 5,998 sqft
- Building area: 1,739 sqft
- Garage: No
- Heating: Other
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central
- View: -
- Parking: Garage
- Amenities: Dishwasher, Dryer, Washer
- Price per square foot: $487
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 2820001499940
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $753,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $847,900
Schools