$137,799
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $524/night at 72% occupancy.
Top 51% of comparables
Top 41% 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.
$142,698
Avg annual revenue
72%
Avg occupancy rate
$524
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$80k
$125k
$165k
$210k
Sign up to see the data on 10 all comparables
-$379,484
Profit
Revenue
$137,799
Operating Expenses
$31,594
Operating Income
$106,205
Mortgage & Taxes
$485,689
Profit (Cash Flow)
-$379,484
$1,664,750
Cash Investment
Down Payment
$1,440,000
Renos & Furnishing
$8,750
Closing Costs
$216,000
Total
$1,664,750
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-22.79%
Cap Rate
1.47%
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
$341,719
Deductible property tax
$71,280
Your total deduction
$1,093,983
Your adjusted annual income
$150,000 - $1,093,983 = -$943,983
Taxes on -$943,983 (30%)
-$283,195
Your old tax bill
$45,000
Your new tax bill
-$283,195
Estimated tax savings
$328,195
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com