Airbnb Investor Score
$25,100
Annual Profit
15.4%
Cap Rate
21.3%
Cash on Cash
$66,796
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $385/night at 46% occupancy.Projected nightly rate is $254/night at 58% occupancy.
Top 18% of comparables
Top 44% 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.
$57,634
Avg annual revenue
58%
Avg occupancy rate
$254
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$65k
$110k
$160k
Sign up to see the data on 40 all comparables
$25,101
Profit
Revenue
$66,796
Operating Expenses
$8,940
Operating Income
$57,856
Mortgage & Taxes
$32,755
Profit (Cash Flow)
$25,101
$118,086
Cash Investment
Down Payment
$94,050
Renos & Furnishing
$12,750
Closing Costs
$11,286
Total
$118,086
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
21.25%
Cap Rate
15.37%
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
$16,964
Deductible property tax
$3,724
Your total deduction
$5,660
Your adjusted annual income
$150,000 - $5,660 = $144,340
Taxes on $144,340 (30%)
$43,302
Your old tax bill
$45,000
Your new tax bill
$43,302
Estimated tax savings
$1,698
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:
0.28 sqft
Year built:
1969
Size:
1,940 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 0.28 sqft
- Building area: 1,940 sqft
- Garage: No
- Heating: Central, electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Ceiling Fan(s), Central Air, Electric
- View: -
- Parking: Driveway
- Amenities: Dishwasher, Disposal, Electric Oven
- Price per square foot: $193
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 08918533
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: $268,700
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $376,200
Schools
- Elementary School: Hidden Valley Elementary with 4/10 star rating
- Middle School: Martin Luther King Jr Middle with 1/10 star rating
- High School: Julius L. Chambers High School with 2/10 star rating