Airbnb Investor Score
-$23,331
Annual Profit
1.8%
Cap Rate
-20.0%
Cash on Cash
$25,333
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $165/night at 56% occupancy.Projected nightly rate is $136/night at 51% occupancy.
Top 56% of comparables
Top 46% 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.
$25,831
Avg annual revenue
51%
Avg occupancy rate
$136
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$25k
$45k
$60k
Sign up to see the data on 40 all comparables
-$23,331
Profit
Revenue
$25,333
Operating Expenses
$16,973
Operating Income
$8,360
Mortgage & Taxes
$31,691
Profit (Cash Flow)
-$23,331
$116,679
Cash Investment
Down Payment
$93,960
Renos & Furnishing
$8,625
Closing Costs
$14,094
Total
$116,679
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-19.99%
Cap Rate
1.77%
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
$22,297
Deductible property tax
$4,651
Your total deduction
$71,064
Your adjusted annual income
$150,000 - $71,064 = $78,936
Taxes on $78,936 (30%)
$23,681
Your old tax bill
$45,000
Your new tax bill
$23,681
Estimated tax savings
$21,319
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:
4,530 sqft
Year built:
1940
Size:
660 sqft
Type:
HOME_TYPE_UNKNOWN
Parking:
-
Heating:
Other
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: HOME_TYPE_UNKNOWN
- Stories: -
- Lot size: 4,530 sqft
- Building area: 660 sqft
- Garage: No
- Heating: Other
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central
- View: -
- Parking: -
- Amenities: -
- Price per square foot: $711
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0805390000031
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $52,369
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $469,800
Schools
- Middle School: Key Middle School with 5/10 star rating
- High School: Kashmere High School with 3/10 star rating