Airbnb Investor Score
-$14,146
Annual Profit
4.4%
Cap Rate
-5.4%
Cash on Cash
$45,451
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $235/night at 58% occupancy.Projected nightly rate is $204/night at 61% occupancy.
Top 53% of comparables
Top 48% 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.
$47,906
Avg annual revenue
61%
Avg occupancy rate
$204
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$55k
$85k
$115k
Sign up to see the data on 40 all comparables
-$14,146
Profit
Revenue
$45,451
Operating Expenses
$19,589
Operating Income
$25,862
Mortgage & Taxes
$40,009
Profit (Cash Flow)
-$14,146
$144,663
Cash Investment
Down Payment
$118,620
Renos & Furnishing
$8,250
Closing Costs
$17,793
Total
$144,663
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
14%
Cash on Cash Return
-5.38%
Cap Rate
4.36%
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
$28,149
Deductible property tax
$5,872
Your total deduction
$74,042
Your adjusted annual income
$150,000 - $74,042 = $75,958
Taxes on $75,958 (30%)
$22,787
Your old tax bill
$45,000
Your new tax bill
$22,787
Estimated tax savings
$22,213
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:
5,515 sqft
Year built:
1955
Size:
1,331 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 5,515 sqft
- Building area: 1,331 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 0
- Basement: No
- Cooling: Ceiling Fan(s), Central Air
- View: -
- Parking: Attached, RV Possible, Garage Door Opener, Garage Faces Front, See Remarks
- Amenities: Free-Standing Gas Oven, Free-Standing Gas Range, Dishwasher, Disposal, Microwave
- Price per square foot: $453
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 00801730210000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $247,093
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $603,100
Schools
- High School: Hiram W. Johnson High School with 3/10 star rating