Airbnb Investor Score
-$12,327
Annual Profit
4.3%
Cap Rate
-10.2%
Cash on Cash
$39,936
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $209/night at 63% occupancy.Projected nightly rate is $154/night at 71% occupancy.
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.
$41,820
Avg annual revenue
71%
Avg occupancy rate
$154
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$40k
$55k
$70k
Sign up to see the data on 40 all comparables
-$12,327
Profit
Revenue
$39,936
Operating Expenses
$18,872
Operating Income
$21,064
Mortgage & Taxes
$33,391
Profit (Cash Flow)
-$12,327
$120,350
Cash Investment
Down Payment
$99,000
Renos & Furnishing
$6,500
Closing Costs
$14,850
Total
$120,350
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-10.24%
Cap Rate
4.25%
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
$23,493
Deductible property tax
$4,900
Your total deduction
$62,263
Your adjusted annual income
$150,000 - $62,263 = $87,737
Taxes on $87,737 (30%)
$26,321
Your old tax bill
$45,000
Your new tax bill
$26,321
Estimated tax savings
$18,679
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:
3,750 sqft
Year built:
1905
Size:
1,178 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Forced Air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 3,750 sqft
- Building area: 1,178 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central Air, Ceiling Fan(s)
- View: -
- Parking: Oversized
- Amenities: Electric Range/Oven, Dishwasher, Refrigerator, Washer, Dryer
- Price per square foot: $424
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: R0036862
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $688,700
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $500,600
Schools
- Middle School: Lincoln Middle School with 4/10 star rating
- High School: Poudre High School with 6/10 star rating