Airbnb Investor Score
-$3,466
Annual Profit
6.1%
Cap Rate
-2.7%
Cash on Cash
$51,726
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $245/night at 66% occupancy.Projected nightly rate is $194/night at 73% occupancy.
Top 53% 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.
$53,074
Avg annual revenue
73%
Avg occupancy rate
$194
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$60k
$100k
$145k
Sign up to see the data on 40 all comparables
-$3,466
Profit
Revenue
$51,726
Operating Expenses
$20,404
Operating Income
$31,321
Mortgage & Taxes
$34,787
Profit (Cash Flow)
-$3,466
$127,111
Cash Investment
Down Payment
$103,140
Renos & Furnishing
$8,500
Closing Costs
$15,471
Total
$127,111
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.72%
Cap Rate
6.07%
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
$24,476
Deductible property tax
$5,105
Your total deduction
$55,729
Your adjusted annual income
$150,000 - $55,729 = $94,271
Taxes on $94,271 (30%)
$28,281
Your old tax bill
$45,000
Your new tax bill
$28,281
Estimated tax savings
$16,719
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:
5,187 sqft
Year built:
2023
Size:
1,342 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 5,187 sqft
- Building area: 1,342 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: Lake
- Parking: Driveway, Garage Door Opener
- Amenities: Dishwasher, Disposal, Dryer, Electric Water Heater, Ice Maker, Microwave, Refrigerator, Washer
- Price per square foot: $384
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 504205020070
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed: 2024
- Assessed Value: $431,950
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $515,700
Schools
- Elementary School: Dillard Elementary School with 2/10 star rating