Airbnb Investor Score
$19,235
Annual Profit
6.6%
Cap Rate
5.4%
Cash on Cash
$41,715
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $126/night at 72% occupancy.Projected nightly rate is $133/night at 72% occupancy.
Top 26% of comparables
Top 28% 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.
$36,052
Avg annual revenue
72%
Avg occupancy rate
$133
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$60k
$80k
Sign up to see the data on 40 all comparables
$19,236
Profit
Revenue
$41,715
Operating Expenses
$19,103
Operating Income
$22,612
Mortgage & Taxes
$3,376
Profit (Cash Flow)
$19,236
$345,250
Cash Investment
Down Payment
$341,000
Renos & Furnishing
$4,250
Total
$345,250
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.41%
Cap Rate
6.63%
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
$0
Deductible property tax
$3,376
Your total deduction
$18,576
Your adjusted annual income
$150,000 - $18,576 = $131,424
Taxes on $131,424 (30%)
$39,427
Your old tax bill
$45,000
Your new tax bill
$39,427
Estimated tax savings
$5,573
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:
5,227 sqft
Year built:
1900
Size:
3,242 sqft
Type:
MULTI_FAMILY
Parking:
2
Heating:
Forced Air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: MULTI_FAMILY
- Stories: -
- Lot size: 5,227 sqft
- Building area: 3,242 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: Garage
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 1402924420149
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $351,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $341,000
Schools
- Elementary School: Webster Elementary with 3/10 star rating
- Middle School: Northeast Middle School with 2/10 star rating
- High School: Edison Senior High School with 3/10 star rating