Airbnb Investor Score
-$36,901
Annual Profit
2.3%
Cap Rate
-18.8%
Cash on Cash
$37,277
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $202/night at 62% occupancy.Projected nightly rate is $162/night at 63% occupancy.
Top 53% of comparables
Top 36% 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.
$40,716
Avg annual revenue
63%
Avg occupancy rate
$162
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$45k
$70k
$95k
Sign up to see the data on 40 all comparables
-$36,901
Profit
Revenue
$37,277
Operating Expenses
$18,526
Operating Income
$18,751
Mortgage & Taxes
$55,652
Profit (Cash Flow)
-$36,901
$196,000
Cash Investment
Down Payment
$165,000
Renos & Furnishing
$6,250
Closing Costs
$24,750
Total
$196,000
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-18.82%
Cap Rate
2.27%
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
$39,155
Deductible property tax
$8,167
Your total deduction
$119,495
Your adjusted annual income
$150,000 - $119,495 = $30,505
Taxes on $30,505 (30%)
$9,152
Your old tax bill
$45,000
Your new tax bill
$9,152
Estimated tax savings
$35,848
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:
3,851 sqft
Year built:
1920
Size:
2,550 sqft
Type:
MULTI_FAMILY
Parking:
-
Heating:
Forced air, Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: MULTI_FAMILY
- Stories: -
- Lot size: 3,851 sqft
- Building area: 2,550 sqft
- Garage: No
- Heating: Forced air, gas
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central
- View: -
- Parking: Off-street, On-street
- Amenities: Range / Oven, Refrigerator
- Price per square foot: $314
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 14004700060471
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $763,700
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $800,700
Schools
- Elementary School: Hope Hill Elementary School with 3/10 star rating
- Middle School: David T Howard Middle School with 6/10 star rating
- High School: Midtown High School with 7/10 star rating