$49,673
Annual Revenue
This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
AirDNA projects $272/night at 50% occupancy ($49,673.18). Airbtics projects $215/night at 49% occupancy ($38,478).
Top 51% of comparables
Top 21% 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.
$43,651
Avg annual revenue
49%
Avg occupancy rate
$215
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$50k
$75k
Sign up to see the data on 10 all comparables
-$415
Profit
Revenue
$49,673
Operating Expenses
$20,138
Operating Income
$29,536
Mortgage & Taxes
$29,951
Profit (Cash Flow)
-$415
$104,404
Cash Investment
Down Payment
$88,800
Renos & Furnishing
$8,500
Closing Costs
$7,104
Total
$104,404
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.39%
Cap Rate
6.65%
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
$21,073
Deductible property tax
$4,396
Your total deduction
$97,301
Your adjusted annual income
$150,000 - $97,301 = $52,699
Taxes on $52,699 (30%)
$15,810
Your old tax bill
$45,000
Your new tax bill
$15,810
Estimated tax savings
$29,190
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com