Airbnb Investor Score
$49,992
Annual Profit
12.2%
Cap Rate
21.8%
Cash on Cash
$144,637
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $964/night at 58% occupancy ($204,215.22). Airbtics projects $483/night at 61% occupancy ($107,611).
Top 28% 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.
$111,726
Avg annual revenue
61%
Avg occupancy rate
$483
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$120k
$195k
$280k
Sign up to see the data on 40 all comparables
$49,992
Profit
Revenue
$144,637
Operating Expenses
$32,483
Operating Income
$112,154
Mortgage & Taxes
$62,161
Profit (Cash Flow)
$49,992
$229,445
Cash Investment
Down Payment
$184,300
Renos & Furnishing
$17,500
Closing Costs
$27,645
Total
$229,445
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
21.78%
Cap Rate
12.17%
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
$43,735
Deductible property tax
$9,123
Your total deduction
$43,714
Your adjusted annual income
$150,000 - $43,714 = $106,286
Taxes on $106,286 (30%)
$31,886
Your old tax bill
$45,000
Your new tax bill
$31,886
Estimated tax savings
$13,114
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:
2,456 sqft
Year built:
1909
Size:
1,850 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Fireplace(s), Forced Air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 2,456 sqft
- Building area: 1,850 sqft
- Garage: No
- Heating: Fireplace(s), forced air
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: None
- View: Territorial
- Parking: None, Off Street
- Amenities: Dishwasher(s), Dryer(s), Refrigerator(s), Stove(s)/Range(s), Washer(s)
- Price per square foot: $498
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0889000050
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $752,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $921,500
Schools
- Middle School: Hamilton International Middle School with 8/10 star rating
- High School: Lincoln High School with 9/10 star rating