Airbnb Investor Score
$27,713
Annual Profit
14.4%
Cap Rate
48.0%
Cash on Cash
$81,764
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $223/night at 61% occupancy.Projected nightly rate is $287/night at 60% occupancy.
Top 13% of comparables
Top 36% 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.
$63,681
Avg annual revenue
60%
Avg occupancy rate
$287
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$55k
$90k
$125k
Sign up to see the data on 40 all comparables
$27,713
Profit
Revenue
$81,764
Operating Expenses
$24,309
Operating Income
$57,454
Mortgage & Taxes
$29,741
Profit (Cash Flow)
$27,713
$57,792
Cash Investment
Down Payment
$39,840
Renos & Furnishing
$6,000
Closing Costs
$11,952
Total
$57,792
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
11%
Revenue Appreciation
0%
Cash on Cash Return
47.95%
Cap Rate
14.42%
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
$21,272
Deductible property tax
$3,944
Your total deduction
$12,081
Your adjusted annual income
$150,000 - $12,081 = $137,919
Taxes on $137,919 (30%)
$41,376
Your old tax bill
$45,000
Your new tax bill
$41,376
Estimated tax savings
$3,624
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:
3,484 sqft
Year built:
1895
Size:
966 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Ductless
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 3,484 sqft
- Building area: 966 sqft
- Garage: No
- Heating: Ductless
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Ductless
- View: -
- Parking: On Street, Off Street, Driveway
- Amenities: Water Purifier, Washer/Dryer Stacked, Refrigerator, Electric Range, Electric Oven, Dishwasher
- Price per square foot: $412
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0800056.0330001016.0000000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $165,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $398,400
Schools
- High School: Kingston High School with 4/10 star rating