$31,791
Annual Revenue
This property is projected to be in the top 39% revenue percentile compared to similar properties nearby.
Projected nightly rate is $128/night at 68% occupancy.Projected nightly rate is $113/night at 70% occupancy.
Top 68% of comparables
Top 14% 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.
$31,575
Avg annual revenue
70%
Avg occupancy rate
$113
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$30k
$45k
$60k
Sign up to see the data on 15 all comparables
$13,078
Profit
Revenue
$31,791
Operating Expenses
$17,813
Operating Income
$13,978
Mortgage & Taxes
$900
Profit (Cash Flow)
$13,078
$97,150
Cash Investment
Down Payment
$90,900
Renos & Furnishing
$6,250
Total
$97,150
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.09%
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
$0
Deductible property tax
$900
Your total deduction
-$2,293
Your adjusted annual income
$150,000 - -$2,293 = $152,293
Taxes on $152,293 (30%)
$45,688
Your old tax bill
$45,000
Your new tax bill
$45,688
Estimated tax savings
-$688
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com