$32,215
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $140/night at 63% occupancy.
Top 61% of comparables
Top 41% 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.
$32,538
Avg annual revenue
63%
Avg occupancy rate
$140
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$25k
$40k
$55k
Sign up to see the data on 10 all comparables
$14,212
Profit
Revenue
$32,215
Operating Expenses
$17,868
Operating Income
$14,347
Mortgage & Taxes
$135
Profit (Cash Flow)
$14,212
$6,710
Cash Investment
Down Payment
$400
Renos & Furnishing
$6,250
Closing Costs
$60
Total
$6,710
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
211.79%
Cap Rate
717.33%
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
$95
Deductible property tax
$20
Your total deduction
-$13,151
Your adjusted annual income
$150,000 - -$13,151 = $163,151
Taxes on $163,151 (30%)
$48,945
Your old tax bill
$45,000
Your new tax bill
$48,945
Estimated tax savings
-$3,945
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com