Airbnb Investor Score
$45,585
Annual Profit
1409.4%
Cap Rate
493.0%
Cash on Cash
$68,374
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $336/night at 57% occupancy.Projected nightly rate is $312/night at 60% occupancy.
Top 48% 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.
$71,037
Avg annual revenue
60%
Avg occupancy rate
$312
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$60k
$95k
$135k
Sign up to see the data on 40 all comparables
$45,586
Profit
Revenue
$68,374
Operating Expenses
$22,569
Operating Income
$45,805
Mortgage & Taxes
$219
Profit (Cash Flow)
$45,586
$9,248
Cash Investment
Down Payment
$650
Renos & Furnishing
$8,500
Closing Costs
$98
Total
$9,248
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
492.95%
Cap Rate
1,409.38%
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
$154
Deductible property tax
$32
Your total deduction
-$44,091
Your adjusted annual income
$150,000 - -$44,091 = $194,091
Taxes on $194,091 (30%)
$58,227
Your old tax bill
$45,000
Your new tax bill
$58,227
Estimated tax savings
-$13,227
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:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA WITH REDUCED FLOOD RISK DUE TO LEVEE
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -