Airbnb Investor Score
$4,615
Annual Profit
8.0%
Cap Rate
27.7%
Cash on Cash
$49,323
Annual Revenue
BNBCalc predicts this property will get $211 per night with 64% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.
Top 53% 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.
$51,905
Avg annual revenue
64%
Avg occupancy rate
$211
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 40 all comparables
$25,618
Profit
Revenue
$49,323
Operating Expenses
$20,092
Operating Income
$29,231
Mortgage & Taxes
$3,613
Profit (Cash Flow)
$25,618
$92,427
Cash Investment
Down Payment
$72,980
Renos & Furnishing
$8,500
Closing Costs
$10,947
Total
$92,427
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
27.71%
Cap Rate
8.01%
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
$17,319
Deductible property tax
$3,613
Your total deduction
$32,707
Your adjusted annual income
$150,000 - $32,707 = $117,293
Taxes on $117,293 (30%)
$35,188
Your old tax bill
$45,000
Your new tax bill
$35,188
Estimated tax savings
$9,812
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:
1.54 sqft
Year built:
1979
Size:
2,437 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 1.54 sqft
- Building area: 2,437 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: Landscaped
- Parking: Driveway
- Amenities: Dryer, Dishwasher, Oven, Refrigerator, Washer
- Price per square foot: $149
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: R200015000554B0000
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $307,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $364,900
Schools
- Elementary School: Lady's Island Elementary School with 6/10 star rating
- Middle School: Lady's Island Middle School with 3/10 star rating
- High School: Beaufort High School with 5/10 star rating