Airbnb Investor Score
$94,917
Annual Profit
1402.6%
Cap Rate
943.1%
Cash on Cash
$125,352
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $731/night at 64% occupancy.Projected nightly rate is $572/night at 60% occupancy.
Top 54% of comparables
Top 48% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$126,442
Avg annual revenue
60%
Avg occupancy rate
$572
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$110k
$185k
$260k
Sign up to see the data on 15 all comparables
$94,917
Profit
Revenue
$125,352
Operating Expenses
$29,976
Operating Income
$95,376
Mortgage & Taxes
$459
Profit (Cash Flow)
$94,917
$10,064
Cash Investment
Down Payment
$1,360
Renos & Furnishing
$8,500
Closing Costs
$204
Total
$10,064
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
943.13%
Cap Rate
1,402.58%
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
$323
Deductible property tax
$67
Your total deduction
-$93,071
Your adjusted annual income
$150,000 - -$93,071 = $243,071
Taxes on $243,071 (30%)
$72,921
Your old tax bill
$45,000
Your new tax bill
$72,921
Estimated tax savings
-$27,921
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:
-
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: -