Airbnb Investor Score
$24,540
Annual Profit
750.4%
Cap Rate
265.0%
Cash on Cash
$44,187
Annual Revenue
This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
AirDNA projects $391/night at 64% occupancy ($91,398.65). Airbtics projects $312/night at 46% occupancy ($44,187).
Top 41% 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.
$45,200
Avg annual revenue
46%
Avg occupancy rate
$263
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$70k
$95k
Sign up to see the data on 10 all comparables
$24,540
Profit
Revenue
$44,187
Operating Expenses
$19,424
Operating Income
$24,763
Mortgage & Taxes
$223
Profit (Cash Flow)
$24,540
$9,259
Cash Investment
Down Payment
$660
Renos & Furnishing
$8,500
Closing Costs
$99
Total
$9,259
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
265.04%
Cap Rate
750.39%
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
$157
Deductible property tax
$33
Your total deduction
-$21,289
Your adjusted annual income
$150,000 - -$21,289 = $171,289
Taxes on $171,289 (30%)
$51,387
Your old tax bill
$45,000
Your new tax bill
$51,387
Estimated tax savings
-$6,387
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
-
Year built:
-
Size:
-
Type:
MFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: MFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -