Airbnb Investor Score
-$14,891
Annual Profit
2.6%
Cap Rate
-16.2%
Cash on Cash
$26,133
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $135/night at 53% occupancy ($26,133.2). Airbtics projects $239/night at 66% occupancy ($57,613).
Top 71% of comparables
Top 88% 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.
$56,919
Avg annual revenue
66%
Avg occupancy rate
$239
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$50k
$85k
$115k
Sign up to see the data on 40 all comparables
-$14,891
Profit
Revenue
$26,133
Operating Expenses
$17,077
Operating Income
$9,056
Mortgage & Taxes
$23,947
Profit (Cash Flow)
-$14,891
$92,150
Cash Investment
Down Payment
$71,000
Renos & Furnishing
$10,500
Closing Costs
$10,650
Total
$92,150
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-16.15%
Cap Rate
2.55%
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
$16,849
Deductible property tax
$3,514
Your total deduction
$93,468
Your adjusted annual income
$150,000 - $93,468 = $56,532
Taxes on $56,532 (30%)
$16,960
Your old tax bill
$45,000
Your new tax bill
$16,960
Estimated tax savings
$28,040
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: No
- 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: -