Airbnb Investor Score
$31,225
Annual Profit
10.4%
Cap Rate
15.2%
Cash on Cash
$117,375
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $723/night at 69% occupancy.Projected nightly rate is $412/night at 78% occupancy.
Top 61% of comparables
Top 33% 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.
$120,842
Avg annual revenue
78%
Avg occupancy rate
$412
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$50k
$130k
$210k
$295k
Sign up to see the data on 40 all comparables
$31,226
Profit
Revenue
$117,375
Operating Expenses
$28,939
Operating Income
$88,436
Mortgage & Taxes
$57,210
Profit (Cash Flow)
$31,226
$206,063
Cash Investment
Down Payment
$169,620
Renos & Furnishing
$11,000
Closing Costs
$25,443
Total
$206,063
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.15%
Cap Rate
10.42%
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
$40,252
Deductible property tax
$8,396
Your total deduction
$54,312
Your adjusted annual income
$150,000 - $54,312 = $95,688
Taxes on $95,688 (30%)
$28,706
Your old tax bill
$45,000
Your new tax bill
$28,706
Estimated tax savings
$16,294
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:
2,614 sqft
Year built:
1852
Size:
1,920 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Wall
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 2,614 sqft
- Building area: 1,920 sqft
- Garage: No
- Heating: Wall
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: $431
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 4590904065
- Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk
Tax Info
- Year Assessed: 2024
- Assessed Value: $526,512
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $828,800
Schools
- Elementary School: Sanders-Clyde Elementary School with 2/10 star rating
- Middle School: Simmons Pinckney Middle School with 1/10 star rating
- High School: Burke High School with 2/10 star rating