Airbnb Investor Score
-$2,976
Annual Profit
5.9%
Cap Rate
-3.4%
Cash on Cash
$39,293
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $217/night at 59% occupancy.Projected nightly rate is $163/night at 66% occupancy.
Top 51% 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.
$41,393
Avg annual revenue
66%
Avg occupancy rate
$163
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$35k
$50k
$65k
Sign up to see the data on 40 all comparables
-$2,977
Profit
Revenue
$39,293
Operating Expenses
$18,788
Operating Income
$20,505
Mortgage & Taxes
$23,482
Profit (Cash Flow)
-$2,977
$88,563
Cash Investment
Down Payment
$69,620
Renos & Furnishing
$8,500
Closing Costs
$10,443
Total
$88,563
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.36%
Cap Rate
5.89%
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
$16,521
Deductible property tax
$3,446
Your total deduction
$38,636
Your adjusted annual income
$150,000 - $38,636 = $111,364
Taxes on $111,364 (30%)
$33,409
Your old tax bill
$45,000
Your new tax bill
$33,409
Estimated tax savings
$11,591
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:
0.27 sqft
Year built:
1961
Size:
1,971 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 0.27 sqft
- Building area: 1,971 sqft
- Garage: No
- Heating: Central
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: Canal
- Parking: Carport
- Amenities: Cooktop, Dishwasher, Disposal, Dryer, Microwave, Refrigerator, Washer
- Price per square foot: $176
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: U0229191MP00000000310.0
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $300,957
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $348,100
Schools
- Elementary School: James Elementary School with 2/10 star rating
- Middle School: Burnett Middle School with 1/10 star rating
- High School: Blake High School with 3/10 star rating