Airbnb Investor Score
$8,611
Annual Profit
9.0%
Cap Rate
9.1%
Cash on Cash
$54,699
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $197/night at 56% occupancy.Projected nightly rate is $186/night at 63% occupancy.
Top 28% of comparables
Top 26% 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.
$44,877
Avg annual revenue
63%
Avg occupancy rate
$186
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$60k
$75k
Sign up to see the data on 40 all comparables
$8,612
Profit
Revenue
$54,699
Operating Expenses
$20,791
Operating Income
$33,908
Mortgage & Taxes
$25,296
Profit (Cash Flow)
$8,612
$94,750
Cash Investment
Down Payment
$75,000
Renos & Furnishing
$8,500
Closing Costs
$11,250
Total
$94,750
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.08%
Cap Rate
9.04%
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
$17,798
Deductible property tax
$3,712
Your total deduction
$29,712
Your adjusted annual income
$150,000 - $29,712 = $120,288
Taxes on $120,288 (30%)
$36,086
Your old tax bill
$45,000
Your new tax bill
$36,086
Estimated tax savings
$8,914
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:
0.28 sqft
Year built:
1962
Size:
1,354 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Heat Pump
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 0.28 sqft
- Building area: 1,354 sqft
- Garage: No
- Heating: Heat pump
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: Electric, Central Air
- View: -
- Parking: -
- Amenities: Dishwasher, Dryer, Elec/Oven/Range, Microwave, Refrigerator, Washer
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: R120 007 000 0583 0000
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $254,500
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $348,800
Schools
- Elementary School: Mossy Oaks Elementary School with 4/10 star rating
- Middle School: Beaufort Middle School with 5/10 star rating
- High School: Beaufort High School with 6/10 star rating