Airbnb Investor Score
-$133
Annual Profit
6.7%
Cap Rate
-0.2%
Cash on Cash
$35,063
Annual Revenue
BNBCalc predicts this property will get $150 per night with 64% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 56% 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.
$35,817
Avg annual revenue
64%
Avg occupancy rate
$150
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$55k
$75k
Sign up to see the data on 40 all comparables
-$133
Profit
Revenue
$35,063
Operating Expenses
$18,238
Operating Income
$16,825
Mortgage & Taxes
$16,959
Profit (Cash Flow)
-$133
$66,322
Cash Investment
Down Payment
$50,280
Renos & Furnishing
$8,500
Closing Costs
$7,542
Total
$66,322
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.2%
Cap Rate
6.69%
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
$11,932
Deductible property tax
$2,489
Your total deduction
$26,212
Your adjusted annual income
$150,000 - $26,212 = $123,788
Taxes on $123,788 (30%)
$37,136
Your old tax bill
$45,000
Your new tax bill
$37,136
Estimated tax savings
$7,864
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:
6,098 sqft
Year built:
1910
Size:
1,376 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Natural Gas, Forced Air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 6,098 sqft
- Building area: 1,376 sqft
- Garage: No
- Heating: Natural gas, forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: Central Air
- View: -
- Parking: Off Street
- Amenities: Range - Cooktop + Oven, Refrigerator, Dishwasher, Microwave
- Price per square foot: $179
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 2116770000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $188,500
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $247,200
Schools
- Middle School: Lewis & Clark Middle School with 3/10 star rating
- High School: Central High School with 5/10 star rating