Airbnb Investor Score
-$12,926
Annual Profit
4.6%
Cap Rate
-8.9%
Cash on Cash
$47,233
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $235/night at 58% occupancy.Projected nightly rate is $212/night at 61% occupancy.
Top 51% 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.
$49,319
Avg annual revenue
61%
Avg occupancy rate
$212
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$55k
$90k
$120k
Sign up to see the data on 40 all comparables
-$12,926
Profit
Revenue
$47,233
Operating Expenses
$19,820
Operating Income
$27,413
Mortgage & Taxes
$40,339
Profit (Cash Flow)
-$12,926
$145,790
Cash Investment
Down Payment
$119,600
Renos & Furnishing
$8,250
Closing Costs
$17,940
Total
$145,790
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-8.86%
Cap Rate
4.58%
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
$28,382
Deductible property tax
$5,920
Your total deduction
$73,308
Your adjusted annual income
$150,000 - $73,308 = $76,692
Taxes on $76,692 (30%)
$23,008
Your old tax bill
$45,000
Your new tax bill
$23,008
Estimated tax savings
$21,992
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com