Airbnb Investor Score
$14,724
Annual Profit
14.9%
Cap Rate
28.4%
Cash on Cash
$46,605
Annual Revenue
This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
Projected nightly rate is $208/night at 51% occupancy.Projected nightly rate is $290/night at 44% occupancy.
Top 51% of comparables
Top 21% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$48,420
Avg annual revenue
44%
Avg occupancy rate
$290
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$65k
$95k
Sign up to see the data on 10 all comparables
$14,724
Profit
Revenue
$46,605
Operating Expenses
$19,739
Operating Income
$26,866
Mortgage & Taxes
$12,142
Profit (Cash Flow)
$14,724
$51,900
Cash Investment
Down Payment
$36,000
Renos & Furnishing
$10,500
Closing Costs
$5,400
Total
$51,900
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
28.37%
Cap Rate
14.92%
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
$8,543
Deductible property tax
$1,782
Your total deduction
$4,557
Your adjusted annual income
$150,000 - $4,557 = $145,443
Taxes on $145,443 (30%)
$43,633
Your old tax bill
$45,000
Your new tax bill
$43,633
Estimated tax savings
$1,367
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:
MFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: MFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: Yes
- 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: -