Airbnb Investor Score
$34,411
Annual Profit
11.0%
Cap Rate
17.1%
Cash on Cash
$118,602
Annual Revenue
This property is projected to be in the top 56% revenue percentile compared to similar properties nearby.
Projected nightly rate is $430/night at 56% occupancy.Projected nightly rate is $449/night at 58% occupancy.
Top 28% of comparables
Top 26% 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.
$81,995
Avg annual revenue
58%
Avg occupancy rate
$449
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$80k
$135k
$190k
Sign up to see the data on 40 all comparables
$34,412
Profit
Revenue
$118,602
Operating Expenses
$29,098
Operating Income
$89,504
Mortgage & Taxes
$55,092
Profit (Cash Flow)
$34,412
$200,841
Cash Investment
Down Payment
$163,340
Renos & Furnishing
$13,000
Closing Costs
$24,501
Total
$200,841
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
17.13%
Cap Rate
10.95%
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
$38,761
Deductible property tax
$8,085
Your total deduction
$48,291
Your adjusted annual income
$150,000 - $48,291 = $101,709
Taxes on $101,709 (30%)
$30,513
Your old tax bill
$45,000
Your new tax bill
$30,513
Estimated tax savings
$14,487
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:
7,405 sqft
Year built:
2021
Size:
2,968 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 7,405 sqft
- Building area: 2,968 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: Central Air
- View: City
- Parking: Garage
- Amenities: Dishwasher, Disposal, Double Oven, Dryer, Electric Range, Electric Water Heater, Microwave, Refrigerator, Self Cleaning Oven, Washer
- Price per square foot: $275
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 15 208 01 186
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $783,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $816,700
Schools
- Elementary School: Toomer Elementary School with 4/10 star rating
- Middle School: King Middle School with 3/10 star rating
- High School: Maynard H. Jackson- Jr. High School with 4/10 star rating