Airbnb Investor Score
$9,965
Annual Profit
7.5%
Cap Rate
3.3%
Cash on Cash
$124,099
Annual Revenue
This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
AirDNA projects $468/night at 62% occupancy ($105,979.19). Airbtics projects $557/night at 61% occupancy ($124,098).
Top 41% of comparables
Top 31% 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.
$129,418
Avg annual revenue
61%
Avg occupancy rate
$557
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$50k
$130k
$205k
$285k
Sign up to see the data on 10 all comparables
$9,965
Profit
Revenue
$124,099
Operating Expenses
$29,813
Operating Income
$94,286
Mortgage & Taxes
$84,321
Profit (Cash Flow)
$9,965
$298,000
Cash Investment
Down Payment
$250,000
Renos & Furnishing
$10,500
Closing Costs
$37,500
Total
$298,000
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.34%
Cap Rate
7.54%
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
$59,326
Deductible property tax
$12,375
Your total deduction
$258,770
Your adjusted annual income
$150,000 - $258,770 = -$108,770
Taxes on -$108,770 (30%)
-$32,631
Your old tax bill
$45,000
Your new tax bill
-$32,631
Estimated tax savings
$77,631
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: No
- 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: -