$77,622
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $322/night at 66% occupancy.
Top 51% of comparables
Top 61% 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.
$78,636
Avg annual revenue
66%
Avg occupancy rate
$322
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$60k
$95k
$130k
Sign up to see the data on 10 all comparables
$22,827
Profit
Revenue
$77,622
Operating Expenses
$23,771
Operating Income
$53,851
Mortgage & Taxes
$31,023
Profit (Cash Flow)
$22,827
$114,277
Cash Investment
Down Payment
$91,980
Renos & Furnishing
$8,500
Closing Costs
$13,797
Total
$114,277
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.97%
Cap Rate
11.7%
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
$21,827
Deductible property tax
$4,553
Your total deduction
$23,907
Your adjusted annual income
$150,000 - $23,907 = $126,093
Taxes on $126,093 (30%)
$37,828
Your old tax bill
$45,000
Your new tax bill
$37,828
Estimated tax savings
$7,172
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com