Airbnb Investor Score
-$9,191
Annual Profit
6.0%
Cap Rate
32.5%
Cash on Cash
$39,885
Annual Revenue
This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $157/night at 63% occupancy.Projected nightly rate is $182/night at 60% occupancy.
Top 66% of comparables
Top 26% 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.
$39,638
Avg annual revenue
60%
Avg occupancy rate
$182
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$45k
$75k
$105k
Sign up to see the data on 40 all comparables
$17,556
Profit
Revenue
$39,885
Operating Expenses
$18,865
Operating Income
$21,020
Mortgage & Taxes
$3,464
Profit (Cash Flow)
$17,556
$43,490
Cash Investment
Down Payment
$34,990
Renos & Furnishing
$8,500
Total
$43,490
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
32.51%
Cap Rate
6%
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
$23,815
Deductible property tax
$3,464
Your total deduction
$45,628
Your adjusted annual income
$150,000 - $45,628 = $104,372
Taxes on $104,372 (30%)
$31,311
Your old tax bill
$45,000
Your new tax bill
$31,311
Estimated tax savings
$13,689
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:
7,405 sqft
Year built:
1920
Size:
1,450 sqft
Type:
SINGLE_FAMILY
Parking:
1
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 7,405 sqft
- Building area: 1,450 sqft
- Garage: Yes
- Heating: Central, electric
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: Central Air
- View: City
- Parking: Off Street
- Amenities: Dishwasher, Refrigerator
- Price per square foot: $241
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 081CL019
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $106,600
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Christenberry Elementary School with 5/10 star rating
- Middle School: Whittle Springs Middle School with 2/10 star rating
- High School: Fulton High School with 2/10 star rating