Airbnb Investor Score
-$8,908
Annual Profit
4.7%
Cap Rate
-8.2%
Cash on Cash
$39,213
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $206/night at 47% occupancy ($35,362.92). Airbtics projects $176/night at 61% occupancy ($39,212).
Top 51% of comparables
Top 44% 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.
$41,576
Avg annual revenue
61%
Avg occupancy rate
$176
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$50k
$80k
$115k
Sign up to see the data on 40 all comparables
-$8,909
Profit
Revenue
$39,213
Operating Expenses
$18,778
Operating Income
$20,435
Mortgage & Taxes
$29,344
Profit (Cash Flow)
-$8,909
$108,550
Cash Investment
Down Payment
$87,000
Renos & Furnishing
$8,500
Closing Costs
$13,050
Total
$108,550
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-8.2%
Cap Rate
4.69%
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
$20,646
Deductible property tax
$4,307
Your total deduction
$103,882
Your adjusted annual income
$150,000 - $103,882 = $46,118
Taxes on $46,118 (30%)
$13,835
Your old tax bill
$45,000
Your new tax bill
$13,835
Estimated tax savings
$31,165
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:
0.29 sqft
Year built:
1995
Size:
2,027 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Forced Air, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 0.29 sqft
- Building area: 2,027 sqft
- Garage: Yes
- Heating: Forced air, natural gas
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Driveway, Attached Garage, Garage on Main Level
- Amenities: Dishwasher, Electric Range, Microwave, Refrigerator, Washer/Dryer
- Price per square foot: $212
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 55092949120000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $423,140
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $430,100
Schools
- Middle School: Harold Winkler Middle School with 6/10 star rating
- High School: West Cabarrus High with 3/10 star rating