Airbnb Investor Score
$51,009
Annual Profit
82.9%
Cap Rate
184.4%
Cash on Cash
$79,550
Annual Revenue
BNBCalc predicts this property will get $422 per night with 63% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 66% of comparables
Top 44% 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.
$102,484
Avg annual revenue
63%
Avg occupancy rate
$422
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$105k
$190k
$275k
Sign up to see the data on 40 all comparables
$51,009
Profit
Revenue
$79,550
Operating Expenses
$24,022
Operating Income
$55,529
Mortgage & Taxes
$4,520
Profit (Cash Flow)
$51,009
$27,660
Cash Investment
Down Payment
$13,400
Renos & Furnishing
$12,250
Closing Costs
$2,010
Total
$27,660
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
184.41%
Cap Rate
82.87%
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
$3,180
Deductible property tax
$663
Your total deduction
-$42,681
Your adjusted annual income
$150,000 - -$42,681 = $192,681
Taxes on $192,681 (30%)
$57,804
Your old tax bill
$45,000
Your new tax bill
$57,804
Estimated tax savings
-$12,804
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:
1960
Size:
519 sqft
Type:
CONDO
Parking:
-
Heating:
-
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 6900 N Ocean Blvd | 1 | 1 | 505 | - | 0 | 1960 | $140,000 | - |
| 6900 N Ocean Blvd | 1 | 1 | 627 | - | 0 | 1960 | $240,000 | - |
| 6900 N Ocean Blvd | 1 | 1 | 519 | - | 0 | 1960 | $0 | - |
| 6900 N Ocean Blvd | 1 | 1 | 507 | - | 0 | 1960 | $100,000 | - |
| 6900 N Ocean Blvd | 1 | 1 | 519 | - | 0 | 1960 | $0 | 810 |
| 6900 N Ocean Blvd | 1 | 1 | 507 | - | 0 | 1960 | $110,100 | - |
| 6900 N Ocean Blvd | 1 | 1 | 350 | - | 0 | 1960 | $160,000 | - |
| 6900 N Ocean Blvd | 1 | 1 | 625 | - | 0 | 1960 | $138,500 | 2 |
| 6900 N Ocean Blvd | 1 | 1 | 519 | - | 0 | 1960 | $0 | - |
| 6900 N Ocean Blvd | 1 | 1 | 398 | - | 0 | 1960 | $208,000 | - |
Property Details
- MLS Status: Active
- Property Use: Condominium Unit (Residential)
- Stories: 1
- Lot size: -
- Building area: 519 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 421-05-03-0413
- Flood Zone: Yes, Zone 0.2
Tax Info
- Year Assessed: 2024
- Assessed Value: $7,035
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: $67,000
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 04/13/21 | $85,000 | 100% | Simmons Jayne C Tr, Cne Trust |
| 04/15/16 | $71,500 | 100% | Tonya G Golden |
| 04/13/14 | $71,000 | 100% | Rafael Studart Marangoni |
| 04/27/06 | $175,900 | 100% | Stephen A Walter, Gay S Walter |
Ownership
- Name: Simmons Jayne C Tr
- Owner Occupied: No
- Owner Mailing Address: 217 Sugar House Ridge Rd, Morrisville, VT 05661
- Years Owned: 44
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 100%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No