Airbnb Investor Score
$35,549
Annual Profit
1276.4%
Cap Rate
388.8%
Cash on Cash
$56,803
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $324/night at 48% occupancy.Projected nightly rate is $254/night at 54% occupancy.
Top 63% of comparables
Top 23% 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.
$52,722
Avg annual revenue
54%
Avg occupancy rate
$254
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$60k
$105k
$150k
Sign up to see the data on 40 all comparables
$35,550
Profit
Revenue
$56,803
Operating Expenses
$21,064
Operating Income
$35,738
Mortgage & Taxes
$189
Profit (Cash Flow)
$35,550
$9,144
Cash Investment
Down Payment
$560
Renos & Furnishing
$8,500
Closing Costs
$84
Total
$9,144
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
388.77%
Cap Rate
1,276.37%
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
$133
Deductible property tax
$28
Your total deduction
-$34,099
Your adjusted annual income
$150,000 - -$34,099 = $184,099
Taxes on $184,099 (30%)
$55,230
Your old tax bill
$45,000
Your new tax bill
$55,230
Estimated tax savings
-$10,230
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:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -