Airbnb Investor Score
-$9,823
Annual Profit
4.0%
Cap Rate
-10.8%
Cash on Cash
$32,346
Annual Revenue
BNBCalc predicts this property will get $164 per night with 54% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 46% 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.
$33,559
Avg annual revenue
54%
Avg occupancy rate
$164
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$35k
$55k
$75k
Sign up to see the data on 40 all comparables
-$9,823
Profit
Revenue
$32,346
Operating Expenses
$17,885
Operating Income
$14,461
Mortgage & Taxes
$24,284
Profit (Cash Flow)
-$9,823
$91,300
Cash Investment
Down Payment
$72,000
Renos & Furnishing
$8,500
Closing Costs
$10,800
Total
$91,300
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-10.75%
Cap Rate
4.01%
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
$17,086
Deductible property tax
$3,564
Your total deduction
$46,661
Your adjusted annual income
$150,000 - $46,661 = $103,339
Taxes on $103,339 (30%)
$31,002
Your old tax bill
$45,000
Your new tax bill
$31,002
Estimated tax savings
$13,998
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:
7,475 sqft
Year built:
2022
Size:
1,792 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Natural Gas, Forced Air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 7,475 sqft
- Building area: 1,792 sqft
- Garage: Yes
- Heating: Natural gas, forced air
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: Central Air
- View: -
- Parking: Concrete, Garage Door Opener, On Site, Garage Owned, Attached, Garage
- Amenities: Range, Microwave, Dishwasher, Refrigerator, Stainless Steel Appliance(s)
- Price per square foot: $200
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 432014108008
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $245,790
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Middle School: Jefferson Middle School with 3/10 star rating
- High School: Centennial High School with 5/10 star rating