Airbnb Investor Score
$24,464
Annual Profit
6.0%
Cap Rate
61.6%
Cash on Cash
$49,363
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $230/night at 42% occupancy.Projected nightly rate is $255/night at 53% occupancy.
Top 51% of comparables
Top 33% 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.
$50,706
Avg annual revenue
53%
Avg occupancy rate
$255
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$50k
$85k
$125k
Sign up to see the data on 40 all comparables
$24,464
Profit
Revenue
$49,363
Operating Expenses
$20,097
Operating Income
$29,266
Mortgage & Taxes
$4,802
Profit (Cash Flow)
$24,464
$25,175
Cash Investment
Down Payment
$14,550
Renos & Furnishing
$10,625
Total
$25,175
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
61.58%
Cap Rate
6.03%
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
$NaN
Deductible property tax
$4,802
Your total deduction
$NaN
Your adjusted annual income
$150,000 - $NaN = $NaN
Taxes on $NaN (30%)
$NaN
Your old tax bill
$45,000
Your new tax bill
$NaN
Estimated tax savings
$NaN
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com