Airbnb Investor Score
$604
Annual Profit
6.9%
Cap Rate
0.8%
Cash on Cash
$39,680
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $252/night at 46% occupancy.Projected nightly rate is $194/night at 56% occupancy.
Top 51% of comparables
Top 36% 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.
$38,329
Avg annual revenue
56%
Avg occupancy rate
$194
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$35k
$55k
$80k
Sign up to see the data on 40 all comparables
$605
Profit
Revenue
$39,680
Operating Expenses
$18,838
Operating Income
$20,842
Mortgage & Taxes
$20,237
Profit (Cash Flow)
$605
$79,625
Cash Investment
Down Payment
$60,000
Renos & Furnishing
$10,625
Closing Costs
$9,000
Total
$79,625
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.75%
Cap Rate
6.94%
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
$14,238
Deductible property tax
$2,970
Your total deduction
$30,582
Your adjusted annual income
$150,000 - $30,582 = $119,418
Taxes on $119,418 (30%)
$35,825
Your old tax bill
$45,000
Your new tax bill
$35,825
Estimated tax savings
$9,175
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com