Airbnb Investor Score
$43,986
Annual Profit
13.3%
Cap Rate
26.3%
Cash on Cash
$118,434
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $310/night at 56% occupancy ($63,406.35). Airbtics projects $523/night at 62% occupancy ($118,434).
Top 51% of comparables
Top 41% 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.
$117,871
Avg annual revenue
62%
Avg occupancy rate
$523
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$125k
$220k
$325k
Sign up to see the data on 40 all comparables
$43,986
Profit
Revenue
$118,434
Operating Expenses
$29,076
Operating Income
$89,358
Mortgage & Taxes
$45,371
Profit (Cash Flow)
$43,986
$167,448
Cash Investment
Down Payment
$134,520
Renos & Furnishing
$12,750
Closing Costs
$20,178
Total
$167,448
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
26.26%
Cap Rate
13.28%
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
$31,922
Deductible property tax
$6,659
Your total deduction
$24,407
Your adjusted annual income
$150,000 - $24,407 = $125,593
Taxes on $125,593 (30%)
$37,678
Your old tax bill
$45,000
Your new tax bill
$37,678
Estimated tax savings
$7,322
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:
3,700 sqft
Year built:
1987
Size:
1,965 sqft
Type:
MULTI_FAMILY
Parking:
-
Heating:
Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: MULTI_FAMILY
- Stories: 1
- Lot size: 3,700 sqft
- Building area: 1,965 sqft
- Garage: No
- Heating: Natural gas
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Electric
- View: -
- Parking: -
- Amenities: -
- Price per square foot: $342
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0102370000392
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed: 2024
- Assessed Value: $500,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $672,600
Schools
- Elementary School: Memorial Elementary School with 7/10 star rating
- Middle School: Hogg Middle School with 7/10 star rating
- High School: Waltrip High School with 4/10 star rating