Airbnb Investor Score
$38,701
Annual Profit
10.4%
Cap Rate
39.1%
Cash on Cash
$123,960
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $329/night at 65% occupancy.Projected nightly rate is $311/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.
$79,587
Avg annual revenue
68%
Avg occupancy rate
$311
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$80k
$130k
$185k
Sign up to see the data on 40 all comparables
$85,228
Profit
Revenue
$123,960
Operating Expenses
$29,795
Operating Income
$94,165
Mortgage & Taxes
$8,938
Profit (Cash Flow)
$85,228
$191,060
Cash Investment
Down Payment
$180,560
Renos & Furnishing
$10,500
Total
$191,060
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
39.06%
Cap Rate
10.43%
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
$35,625
Deductible property tax
$8,938
Your total deduction
$50,399
Your adjusted annual income
$150,000 - $50,399 = $99,601
Taxes on $99,601 (30%)
$29,880
Your old tax bill
$45,000
Your new tax bill
$29,880
Estimated tax savings
$15,120
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:
3,001 sqft
Year built:
1922
Size:
1,673 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced Air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 3,001 sqft
- Building area: 1,673 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: None
- View: -
- Parking: None
- Amenities: Dishwasher(s), Microwave(s), Refrigerator(s), Stove(s)/Range(s), Water Heater: Electric, Water Heater Location: Basement Closet
- Price per square foot: $539
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 2769600875
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $679,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $902,800
Schools
- High School: Ballard High School with 10/10 star rating