Airbnb Investor Score
-$2,290
Annual Profit
6.1%
Cap Rate
20.4%
Cash on Cash
$50,667
Annual Revenue
BNBCalc predicts this property will get $204 per night with 68% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 53% of comparables
Top 58% 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.
$51,061
Avg annual revenue
68%
Avg occupancy rate
$204
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$50k
$75k
$100k
Sign up to see the data on 40 all comparables
$17,411
Profit
Revenue
$50,667
Operating Expenses
$29,867
Operating Income
$20,800
Mortgage & Taxes
$3,389
Profit (Cash Flow)
$17,411
$85,479
Cash Investment
Down Payment
$68,460
Renos & Furnishing
$6,750
Closing Costs
$10,269
Total
$85,479
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
20.36%
Cap Rate
6.07%
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
$16,246
Deductible property tax
$3,389
Your total deduction
$37,133
Your adjusted annual income
$150,000 - $37,133 = $112,867
Taxes on $112,867 (30%)
$33,860
Your old tax bill
$45,000
Your new tax bill
$33,860
Estimated tax savings
$11,140
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:
3,920 sqft
Year built:
1979
Size:
1,200 sqft
Type:
TOWNHOUSE
Parking:
1
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: TOWNHOUSE
- Stories: 2
- Lot size: 3,920 sqft
- Building area: 1,200 sqft
- Garage: Yes
- Heating: Central, electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air, Electric
- View: Ocean, Other
- Parking: Additional Parking, Assigned, Garage, Garage Door Opener
- Amenities: Convection Oven, Dishwasher, Dryer, Electric Oven, Electric Range, Electric Water Heater, Microwave, Refrigerator, Washer
- Price per square foot: $285
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $342,300
Schools