Airbnb Investor Score
-$10,565
Annual Profit
5.6%
Cap Rate
-4.9%
Cash on Cash
$73,363
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $320/night at 71% occupancy.Projected nightly rate is $222/night at 75% occupancy.
Top 26% of comparables
Top 26% 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.
$63,570
Avg annual revenue
75%
Avg occupancy rate
$222
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$55k
$80k
$105k
Sign up to see the data on 40 all comparables
-$10,565
Profit
Revenue
$73,363
Operating Expenses
$23,217
Operating Income
$50,146
Mortgage & Taxes
$60,711
Profit (Cash Flow)
-$10,565
$213,500
Cash Investment
Down Payment
$180,000
Renos & Furnishing
$6,500
Closing Costs
$27,000
Total
$213,500
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.94%
Cap Rate
5.57%
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
$42,715
Deductible property tax
$8,910
Your total deduction
$100,624
Your adjusted annual income
$150,000 - $100,624 = $49,376
Taxes on $49,376 (30%)
$14,813
Your old tax bill
$45,000
Your new tax bill
$14,813
Estimated tax savings
$30,187
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:
-
Year built:
2015
Size:
1,523 sqft
Type:
CONDO
Parking:
2
Heating:
90%+ High Efficiency, Forced Air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: 1
- Lot size: -
- Building area: 1,523 sqft
- Garage: Yes
- Heating: 90%+ high efficiency, forced air
- Pool: No
- Fireplaces: 0
- Basement: No
- Cooling: 90%+ High Efficiency, Central Air, Forced Air
- View: City, Lake, Mountain(s), See Remarks, Sound, Territorial
- Parking: Common Garage
- Amenities: Dishwasher(s), Dryer(s), Disposal, Microwave(s), Refrigerator(s), Stove(s)/Range(s), Washer(s), Garbage Disposal, Water Heater: Central Boiler, Water Heater Location: Roof, Cooking-Gas, Dryer-Electric, Ice Maker, Washer
- Price per square foot: $1,413
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 3589003270
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $1,962,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $2,153,100
Schools
- Elementary School: Lowell Elementary School with 3/10 star rating
- Middle School: Edmonds S. Meany Middle School with 5/10 star rating
- High School: Garfield High School with 8/10 star rating