Airbnb Investor Score
$33,547
Annual Profit
36.2%
Cap Rate
97.9%
Cash on Cash
$62,384
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $223/night at 62% occupancy ($50,498.63). Airbtics projects $244/night at 70% occupancy ($62,383).
Top 58% of comparables
Top 36% 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.
$63,672
Avg annual revenue
70%
Avg occupancy rate
$244
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$65k
$100k
$135k
Sign up to see the data on 40 all comparables
$33,548
Profit
Revenue
$62,384
Operating Expenses
$21,790
Operating Income
$40,594
Mortgage & Taxes
$7,046
Profit (Cash Flow)
$33,548
$30,900
Cash Investment
Down Payment
$22,400
Renos & Furnishing
$8,500
Total
$30,900
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
97.92%
Cap Rate
36.24%
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
$4,643
Deductible property tax
$1,109
Your total deduction
-$21,442
Your adjusted annual income
$150,000 - -$21,442 = $171,442
Taxes on $171,442 (30%)
$51,433
Your old tax bill
$45,000
Your new tax bill
$51,433
Estimated tax savings
-$6,433
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:
1998
Size:
-
Type:
APARTMENT
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: APARTMENT
- Stories: 2
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Harbor View Elementary School with 9/10 star rating
- Middle School: Camp Road Middle with 6/10 star rating
- High School: James Island Charter High School with 7/10 star rating