Airbnb Investor Score
-$2,637
Annual Profit
6.1%
Cap Rate
-2.8%
Cash on Cash
$42,156
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $183/night at 62% occupancy ($41,440.58). Airbtics projects $199/night at 58% occupancy ($42,156).
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.
$44,654
Avg annual revenue
58%
Avg occupancy rate
$199
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$50k
$80k
$115k
Sign up to see the data on 40 all comparables
-$2,637
Profit
Revenue
$42,156
Operating Expenses
$19,160
Operating Income
$22,996
Mortgage & Taxes
$25,634
Profit (Cash Flow)
-$2,637
$95,900
Cash Investment
Down Payment
$76,000
Renos & Furnishing
$8,500
Closing Costs
$11,400
Total
$95,900
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.75%
Cap Rate
6.05%
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
$18,035
Deductible property tax
$3,762
Your total deduction
$41,456
Your adjusted annual income
$150,000 - $41,456 = $108,544
Taxes on $108,544 (30%)
$32,563
Your old tax bill
$45,000
Your new tax bill
$32,563
Estimated tax savings
$12,437
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:
6,869 sqft
Year built:
2022
Size:
1,100 sqft
Type:
APARTMENT
Parking:
-
Heating:
Forced air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: APARTMENT
- Stories: -
- Lot size: 6,869 sqft
- Building area: 1,100 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Other
- View: -
- Parking: None
- Amenities: Dryer, Washer
- Price per square foot: $345
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 119034610
- Flood Zone: No
Tax Info
- Year Assessed: 2025
- Assessed Value: $316,356
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $380,000
Schools
- Elementary School: Mission View Elementary School with 4/10 star rating
- Middle School: Utterback Middle School with 1/10 star rating