Airbnb Investor Score
-$10,723
Annual Profit
5.2%
Cap Rate
-6.3%
Cash on Cash
$56,890
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $264/night at 59% occupancy.Projected nightly rate is $295/night at 66% occupancy.
Top 61% of comparables
Top 51% 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.
$77,009
Avg annual revenue
66%
Avg occupancy rate
$295
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$80k
$140k
$205k
Sign up to see the data on 10 all comparables
-$10,724
Profit
Revenue
$56,890
Operating Expenses
$21,076
Operating Income
$35,815
Mortgage & Taxes
$46,538
Profit (Cash Flow)
-$10,724
$169,427
Cash Investment
Down Payment
$137,980
Renos & Furnishing
$10,750
Closing Costs
$20,697
Total
$169,427
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.32%
Cap Rate
5.19%
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
$32,743
Deductible property tax
$6,830
Your total deduction
$80,555
Your adjusted annual income
$150,000 - $80,555 = $69,445
Taxes on $69,445 (30%)
$20,834
Your old tax bill
$45,000
Your new tax bill
$20,834
Estimated tax savings
$24,166
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:
-
Year built:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -