Airbnb Investor Score
-$8,077
Annual Profit
5.0%
Cap Rate
-6.9%
Cash on Cash
$41,331
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $246/night at 46% occupancy.Projected nightly rate is $388/night at 55% occupancy.
Top 61% of comparables
Top 61% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$75,161
Avg annual revenue
55%
Avg occupancy rate
$388
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$65k
$100k
$130k
Sign up to see the data on 10 all comparables
-$8,078
Profit
Revenue
$41,331
Operating Expenses
$19,053
Operating Income
$22,278
Mortgage & Taxes
$30,356
Profit (Cash Flow)
-$8,078
$116,500
Cash Investment
Down Payment
$90,000
Renos & Furnishing
$13,000
Closing Costs
$13,500
Total
$116,500
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.93%
Cap Rate
4.95%
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
$21,357
Deductible property tax
$4,455
Your total deduction
$54,452
Your adjusted annual income
$150,000 - $54,452 = $95,548
Taxes on $95,548 (30%)
$28,664
Your old tax bill
$45,000
Your new tax bill
$28,664
Estimated tax savings
$16,336
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:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -