Airbnb Investor Score
-$4,616
Annual Profit
6.0%
Cap Rate
-3.2%
Cash on Cash
$56,591
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $408/night at 52% occupancy.Projected nightly rate is $254/night at 61% occupancy.
Top 51% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$57,359
Avg annual revenue
61%
Avg occupancy rate
$254
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$50k
$80k
$110k
Sign up to see the data on 10 all comparables
-$4,616
Profit
Revenue
$56,591
Operating Expenses
$21,037
Operating Income
$35,554
Mortgage & Taxes
$40,171
Profit (Cash Flow)
-$4,616
$145,465
Cash Investment
Down Payment
$119,100
Renos & Furnishing
$8,500
Closing Costs
$17,865
Total
$145,465
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.17%
Cap Rate
5.97%
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
$28,263
Deductible property tax
$5,895
Your total deduction
$64,785
Your adjusted annual income
$150,000 - $64,785 = $85,215
Taxes on $85,215 (30%)
$25,565
Your old tax bill
$45,000
Your new tax bill
$25,565
Estimated tax savings
$19,435
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: -