Airbnb Investor Score
-$184,736
Annual Profit
0.4%
Cap Rate
-27.1%
Cash on Cash
$30,680
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $112/night at 75% occupancy ($30,680.49). Airbtics projects $115/night at 74% occupancy ($31,082).
Top 51% of comparables
Top 61% 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.
$31,957
Avg annual revenue
74%
Avg occupancy rate
$115
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$25k
$35k
$50k
Sign up to see the data on 40 all comparables
-$184,736
Profit
Revenue
$30,680
Operating Expenses
$17,668
Operating Income
$13,012
Mortgage & Taxes
$197,748
Profit (Cash Flow)
-$184,736
$680,740
Cash Investment
Down Payment
$586,295
Renos & Furnishing
$6,500
Closing Costs
$87,944
Total
$680,740
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-27.13%
Cap Rate
0.44%
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
$139,131
Deductible property tax
$29,022
Your total deduction
$865,456
Your adjusted annual income
$150,000 - $865,456 = -$715,456
Taxes on -$715,456 (30%)
-$214,637
Your old tax bill
$45,000
Your new tax bill
-$214,637
Estimated tax savings
$259,637
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:
17,758 sqft
Year built:
1997
Size:
9,796 sqft
Type:
OTHER
Parking:
8
Heating:
Forced Air Unit
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Hotel
- Stories: 2
- Lot size: 17,758 sqft
- Building area: 9,796 sqft
- Garage: No
- Heating: Forced air unit
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: P-D
- Land Use: Commercial
- Parcel Number: 13-24-28-6283-00-100
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $1,231,269
- County Est. Land Value: $299,792
- Assessed Land Value: $299,792
- County Est. Structure Value: $931,477
Market Estimate: -