Airbnb Investor Score
-$6,676
Annual Profit
5.2%
Cap Rate
-6.1%
Cash on Cash
$42,156
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $356/night at 51% occupancy.Projected nightly rate is $199/night at 58% occupancy.
Top 51% of comparables
Top 31% 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.
$44,729
Avg annual revenue
58%
Avg occupancy rate
$199
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$45k
$60k
$80k
Sign up to see the data on 10 all comparables
-$6,677
Profit
Revenue
$42,156
Operating Expenses
$19,160
Operating Income
$22,996
Mortgage & Taxes
$29,673
Profit (Cash Flow)
-$6,677
$109,422
Cash Investment
Down Payment
$87,976
Renos & Furnishing
$8,250
Closing Costs
$13,196
Total
$109,422
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.1%
Cap Rate
5.22%
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
$20,877
Deductible property tax
$4,355
Your total deduction
$51,393
Your adjusted annual income
$150,000 - $51,393 = $98,607
Taxes on $98,607 (30%)
$29,582
Your old tax bill
$45,000
Your new tax bill
$29,582
Estimated tax savings
$15,418
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 0.2
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -