Airbnb Investor Score
$18,884
Annual Profit
7.6%
Cap Rate
3.7%
Cash on Cash
$200,862
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $1,474/night at 84% occupancy.Projected nightly rate is $887/night at 62% occupancy.
Top 51% of comparables
Top 41% 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.
$196,718
Avg annual revenue
62%
Avg occupancy rate
$887
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$60k
$175k
$290k
$410k
Sign up to see the data on 40 all comparables
$18,885
Profit
Revenue
$200,862
Operating Expenses
$39,792
Operating Income
$161,070
Mortgage & Taxes
$142,186
Profit (Cash Flow)
$18,885
$503,794
Cash Investment
Down Payment
$421,560
Renos & Furnishing
$19,000
Closing Costs
$63,234
Total
$503,794
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.74%
Cap Rate
7.64%
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
$100,038
Deductible property tax
$20,867
Your total deduction
$192,553
Your adjusted annual income
$150,000 - $192,553 = -$42,553
Taxes on -$42,553 (30%)
-$12,766
Your old tax bill
$45,000
Your new tax bill
-$12,766
Estimated tax savings
$57,766
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:
1975
Size:
4,499 sqft
Type:
SINGLE_FAMILY
Parking:
3
Heating:
Forced Air, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: -
- Building area: 4,499 sqft
- Garage: Yes
- Heating: Forced air, natural gas
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Forced Air
- View: -
- Parking: Garage: Attached, Non-Garage: Driveway
- Amenities: Dishwasher, Microwave, Refrigerator, Gas Oven, Gas Stove
- Price per square foot: $468
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 5121003800
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $751,525
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $2,107,800
Schools
- Middle School: Montgomery Middle School with 1/10 star rating
- High School: Granite Hills High School with 6/10 star rating