Airbnb Investor Score
$9,185
Annual Profit
9.7%
Cap Rate
12.1%
Cash on Cash
$50,404
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $125/night at 56% occupancy.Projected nightly rate is $200/night at 69% occupancy.
Top 56% of comparables
Top 38% 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.
$52,311
Avg annual revenue
69%
Avg occupancy rate
$200
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$55k
$80k
$105k
Sign up to see the data on 40 all comparables
$9,185
Profit
Revenue
$50,404
Operating Expenses
$20,232
Operating Income
$30,171
Mortgage & Taxes
$20,986
Profit (Cash Flow)
$9,185
$75,803
Cash Investment
Down Payment
$62,220
Renos & Furnishing
$4,250
Closing Costs
$9,333
Total
$75,803
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.11%
Cap Rate
9.69%
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
$14,765
Deductible property tax
$3,080
Your total deduction
$22,221
Your adjusted annual income
$150,000 - $22,221 = $127,779
Taxes on $127,779 (30%)
$38,334
Your old tax bill
$45,000
Your new tax bill
$38,334
Estimated tax savings
$6,666
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:
1,307 sqft
Year built:
1985
Size:
797 sqft
Type:
CONDO
Parking:
-
Heating:
Central, Forced Air, Heat Pump, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: 1
- Lot size: 1,307 sqft
- Building area: 797 sqft
- Garage: No
- Heating: Central, forced air, heat pump, electric
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Central Air, Electric, Heat Pump
- View: Mountain(s), Panoramic, Pool
- Parking: Detached Carport, Permit Required, Unassigned
- Amenities: Dishwasher, Disposal, Electric Cooktop, Electric Cooking, Electric Oven, Electric Range, Ice Maker, Microwave, Refrigerator, Self Cleaning Oven, Water Line to Refrigerator, Electric Water Heater, Water Heater, Range Hood
- Price per square foot: $390
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 502582002
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $178,478
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $311,100
Schools
- Middle School: Raymond Cree Middle School with 4/10 star rating
- High School: Palm Springs High School with 6/10 star rating