Airbnb Investor Score
-$37,823
Annual Profit
4.2%
Cap Rate
-10.6%
Cash on Cash
$88,553
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $409/night at 63% occupancy ($94,112.42). Airbtics projects $373/night at 65% occupancy ($88,553).
Top 51% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$87,182
Avg annual revenue
65%
Avg occupancy rate
$373
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$80k
$130k
$180k
Sign up to see the data on 10 all comparables
-$37,824
Profit
Revenue
$88,553
Operating Expenses
$25,192
Operating Income
$63,361
Mortgage & Taxes
$101,185
Profit (Cash Flow)
-$37,824
$357,500
Cash Investment
Down Payment
$300,000
Renos & Furnishing
$12,500
Closing Costs
$45,000
Total
$357,500
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-10.58%
Cap Rate
4.22%
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
$71,192
Deductible property tax
$14,850
Your total deduction
$217,199
Your adjusted annual income
$150,000 - $217,199 = -$67,199
Taxes on -$67,199 (30%)
-$20,160
Your old tax bill
$45,000
Your new tax bill
-$20,160
Estimated tax savings
$65,160
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:
10,465 sqft
Year built:
1912
Size:
3,110 sqft
Type:
SFR
Parking:
-
Heating:
FORCED AIR
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
515 N Borough Rd | 3 | 3 | 3,873 | - | 12,900 | 1950 | $985,000 | 264 |
3116 N 28th St | 4 | 2 | 2,807 | - | 4,800 | 1925 | $0 | - |
1304 N Yakima Ave | 5 | 2 | 5,484 | - | 9,800 | 1910 | $0 | - |
2115 N 27th St | 3 | 2 | 4,405 | - | 3,250 | 1900 | $0 | - |
605 N 8th St | 3 | 2 | 4,416 | - | 9,750 | 1921 | $0 | - |
3010 N 14th St | 4 | 1 | 3,215 | - | 4,800 | 1930 | $760,000 | 25 |
812 N Steele St | 4 | 2 | 2,345 | - | 3,750 | 1910 | $645,000 | 138 |
1419 S 5th St | 3 | 1 | 1,970 | - | 2,295 | 1925 | $450,000 | 41 |
3115 N 20th St | 4 | 1 | 4,552 | - | 5,500 | 1930 | $1,050,000 | 27 |
3312 N 27th St | 3 | 1 | 1,152 | - | 3,960 | 1909 | $830,000 | 34 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 10,465 sqft
- Building area: 3,110 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R2
- Land Use: Residential
- Parcel Number: 0321311053
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $777,200
- County Est. Land Value: $466,800
- Assessed Land Value: $466,800
- County Est. Structure Value: $310,400
Market Estimate: $1,077,677