Airbnb Investor Score
$14,205
Annual Profit
11.9%
Cap Rate
19.6%
Cash on Cash
$53,530
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $241/night at 53% occupancy.Projected nightly rate is $229/night at 64% occupancy.
Top 53% 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.
$52,225
Avg annual revenue
64%
Avg occupancy rate
$229
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$55k
$85k
$120k
Sign up to see the data on 40 all comparables
$14,206
Profit
Revenue
$53,530
Operating Expenses
$20,639
Operating Income
$32,891
Mortgage & Taxes
$18,686
Profit (Cash Flow)
$14,206
$72,460
Cash Investment
Down Payment
$55,400
Renos & Furnishing
$8,750
Closing Costs
$8,310
Total
$72,460
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.6%
Cap Rate
11.87%
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
$13,147
Deductible property tax
$2,742
Your total deduction
$14,444
Your adjusted annual income
$150,000 - $14,444 = $135,556
Taxes on $135,556 (30%)
$40,667
Your old tax bill
$45,000
Your new tax bill
$40,667
Estimated tax savings
$4,333
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:
7,405 sqft
Year built:
2004
Size:
1,985 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced air, Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 7,405 sqft
- Building area: 1,985 sqft
- Garage: No
- Heating: Forced air, gas
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central
- View: -
- Parking: Garage - Attached
- Amenities: Garbage disposal, Refrigerator, Washer
- Price per square foot: $210
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 12330212049
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $301,323
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $417,000
Schools
- Elementary School: D L Dusty Dickens Elementary School with 5/10 star rating
- Middle School: Carroll M Johnston Middle School with 4/10 star rating
- High School: Legacy High School with 2/10 star rating