Airbnb Investor Score
-$60,797
Annual Profit
4.5%
Cap Rate
-9.6%
Cash on Cash
$156,471
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $891/night at 73% occupancy ($237,565.65). Airbtics projects $680/night at 63% occupancy ($156,470).
Top 48% 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.
$157,446
Avg annual revenue
63%
Avg occupancy rate
$680
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$45k
$150k
$255k
$370k
Sign up to see the data on 40 all comparables
-$60,797
Profit
Revenue
$156,471
Operating Expenses
$34,021
Operating Income
$122,449
Mortgage & Taxes
$183,247
Profit (Cash Flow)
-$60,797
$635,795
Cash Investment
Down Payment
$543,300
Renos & Furnishing
$11,000
Closing Costs
$81,495
Total
$635,795
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-9.56%
Cap Rate
4.5%
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
$128,928
Deductible property tax
$26,893
Your total deduction
$331,434
Your adjusted annual income
$150,000 - $331,434 = -$181,434
Taxes on -$181,434 (30%)
-$54,430
Your old tax bill
$45,000
Your new tax bill
-$54,430
Estimated tax savings
$99,430
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:
2018
Size:
1,906 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Zoned, Forced Air, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 3
- Lot size: -
- Building area: 1,906 sqft
- Garage: Yes
- Heating: Zoned, forced air, natural gas
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Forced Air, Zoned
- View: -
- Parking: Garage: Attached, Garage Door Opener
- Amenities: Dishwasher, Disposal, Refrigerator, ENERGY STAR Qualified Appliances, Freezer, Gas Oven, Gas Stove, Gas Cooking
- Price per square foot: $1,366
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 3513930102
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $1,684,212
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $2,604,300
Schools
- Middle School: Muirlands Middle School with 8/10 star rating
- High School: La Jolla High School with 9/10 star rating