Airbnb Investor Score
$31,989
Annual Profit
12.6%
Cap Rate
24.1%
Cash on Cash
$95,139
Annual Revenue
BNBCalc predicts this property will get $253 per night with 78% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 26% of comparables
Top 26% 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.
$74,323
Avg annual revenue
78%
Avg occupancy rate
$253
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$75k
$120k
$170k
Sign up to see the data on 40 all comparables
$31,989
Profit
Revenue
$95,139
Operating Expenses
$26,048
Operating Income
$69,091
Mortgage & Taxes
$37,101
Profit (Cash Flow)
$31,989
$133,000
Cash Investment
Down Payment
$110,000
Renos & Furnishing
$6,500
Closing Costs
$16,500
Total
$133,000
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
24.05%
Cap Rate
12.56%
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
$26,104
Deductible property tax
$5,445
Your total deduction
$23,395
Your adjusted annual income
$150,000 - $23,395 = $126,605
Taxes on $126,605 (30%)
$37,981
Your old tax bill
$45,000
Your new tax bill
$37,981
Estimated tax savings
$7,019
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:
1988
Size:
1,215 sqft
Type:
APARTMENT
Parking:
-
Heating:
Forced air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: APARTMENT
- Stories: -
- Lot size: -
- Building area: 1,215 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: None
- View: -
- Parking: None
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Sandy Lane Elementary School with 5/10 star rating
- Middle School: Dunedin Highland Middle School with 7/10 star rating
- High School: Clearwater High School with 5/10 star rating