Airbnb Investor Score
$45,739
Annual Profit
838.4%
Cap Rate
380.7%
Cash on Cash
$68,724
Annual Revenue
BNBCalc predicts this property will get $324 per night with 71% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.
Top 91% of comparables
Top 21% 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.
$85,083
Avg annual revenue
71%
Avg occupancy rate
$324
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$55k
$85k
$110k
$135k
Sign up to see the data on 10 all comparables
$45,739
Profit
Revenue
$68,724
Operating Expenses
$22,614
Operating Income
$46,110
Mortgage & Taxes
$371
Profit (Cash Flow)
$45,739
$12,015
Cash Investment
Down Payment
$1,100
Renos & Furnishing
$10,750
Closing Costs
$165
Total
$12,015
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
380.68%
Cap Rate
838.36%
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
$261
Deductible property tax
$54
Your total deduction
-$43,711
Your adjusted annual income
$150,000 - -$43,711 = $193,711
Taxes on $193,711 (30%)
$58,113
Your old tax bill
$45,000
Your new tax bill
$58,113
Estimated tax savings
-$13,113
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:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -