Airbnb Investor Score
$12,349
Annual Profit
10.9%
Cap Rate
16.4%
Cash on Cash
$53,180
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $169/night at 62% occupancy.Projected nightly rate is $163/night at 68% 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.
$42,176
Avg annual revenue
68%
Avg occupancy rate
$163
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$60k
$85k
Sign up to see the data on 40 all comparables
$12,349
Profit
Revenue
$53,180
Operating Expenses
$20,593
Operating Income
$32,586
Mortgage & Taxes
$20,237
Profit (Cash Flow)
$12,349
$75,250
Cash Investment
Down Payment
$60,000
Renos & Furnishing
$6,250
Closing Costs
$9,000
Total
$75,250
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.41%
Cap Rate
10.86%
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
$14,238
Deductible property tax
$2,970
Your total deduction
$18,234
Your adjusted annual income
$150,000 - $18,234 = $131,766
Taxes on $131,766 (30%)
$39,530
Your old tax bill
$45,000
Your new tax bill
$39,530
Estimated tax savings
$5,470
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:
4,599 sqft
Year built:
1913
Size:
4,239 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Natural Gas, Radiator(s)
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 3
- Lot size: 4,599 sqft
- Building area: 4,239 sqft
- Garage: Yes
- Heating: Natural gas, radiator(s)
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: Electric, Zoned
- View: -
- Parking: Detached, Garage, Off Street
- Amenities: Built-In Oven, Dryer, Dishwasher, Gas Water Heater, Microwave, Oven, Refrigerator, Range Hood, Stove, Wine Cooler, Washer
- Price per square foot: $329
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: W0001243010
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $973,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $1,397,500
Schools
- Elementary School: John B. Cary Elementary School with 4/10 star rating
- Middle School: Albert Hill Middle School with 2/10 star rating
- High School: Thomas Jefferson High School with 3/10 star rating