$32,317
Annual Revenue
BNBCalc predicts this property will get $142 per night with 60% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 71% of comparables
Top 31% 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.
$34,836
Avg annual revenue
60%
Avg occupancy rate
$142
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$35k
$60k
$85k
Sign up to see the data on 10 all comparables
$14,436
Profit
Revenue
$32,317
Operating Expenses
$17,881
Operating Income
$14,436
Mortgage & Taxes
$0
Profit (Cash Flow)
$14,436
$4,250
Cash Investment
Down Payment
$0
Renos & Furnishing
$4,250
Closing Costs
$0
Total
$4,250
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
339.66%
Cap Rate
∞%
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
$0
Deductible property tax
$0
Your total deduction
-$13,849
Your adjusted annual income
$150,000 - -$13,849 = $163,849
Taxes on $163,849 (30%)
$49,155
Your old tax bill
$45,000
Your new tax bill
$49,155
Estimated tax savings
-$4,155
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com