Airbnb Investor Score
$20,290
Annual Profit
13.0%
Cap Rate
25.1%
Cash on Cash
$64,122
Annual Revenue
This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $195/night at 67% occupancy.Projected nightly rate is $266/night at 66% occupancy.
Top 56% of comparables
Top 31% 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.
$62,514
Avg annual revenue
66%
Avg occupancy rate
$266
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$70k
$115k
$160k
Sign up to see the data on 40 all comparables
$20,291
Profit
Revenue
$64,122
Operating Expenses
$22,016
Operating Income
$42,106
Mortgage & Taxes
$21,816
Profit (Cash Flow)
$20,291
$80,882
Cash Investment
Down Payment
$64,680
Renos & Furnishing
$6,500
Closing Costs
$9,702
Total
$80,882
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
25.08%
Cap Rate
13.01%
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
$15,349
Deductible property tax
$3,202
Your total deduction
$12,645
Your adjusted annual income
$150,000 - $12,645 = $137,355
Taxes on $137,355 (30%)
$41,207
Your old tax bill
$45,000
Your new tax bill
$41,207
Estimated tax savings
$3,793
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:
1986
Size:
1,323 sqft
Type:
CONDO
Parking:
2
Heating:
Heat Pump, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: 2
- Lot size: -
- Building area: 1,323 sqft
- Garage: Yes
- Heating: Heat pump, electric
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: Central Air, Heat Pump
- View: -
- Parking: Assigned
- Amenities: Oven/Range, Refrigerator, Dishwasher, Washer, Dryer, Electric Water Heater
- Price per square foot: $244
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 229846
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: $151,670
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $323,400
Schools
- Middle School: Ponus Ridge Middle School with 3/10 star rating
- High School: Brien Mcmahon High School with 3/10 star rating