Airbnb Investor Score
$7,501
Annual Profit
8.7%
Cap Rate
7.5%
Cash on Cash
$54,586
Annual Revenue
BNBCalc predicts this property will get $245 per night with 61% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 38% of comparables
Top 38% 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.
$58,072
Avg annual revenue
61%
Avg occupancy rate
$245
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$60k
$95k
$135k
Sign up to see the data on 40 all comparables
$7,501
Profit
Revenue
$54,586
Operating Expenses
$20,776
Operating Income
$33,810
Mortgage & Taxes
$26,308
Profit (Cash Flow)
$7,501
$100,450
Cash Investment
Down Payment
$78,000
Renos & Furnishing
$10,750
Closing Costs
$11,700
Total
$100,450
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.46%
Cap Rate
8.66%
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
$18,510
Deductible property tax
$3,861
Your total deduction
$32,619
Your adjusted annual income
$150,000 - $32,619 = $117,381
Taxes on $117,381 (30%)
$35,214
Your old tax bill
$45,000
Your new tax bill
$35,214
Estimated tax savings
$9,786
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:
0.14 sqft
Year built:
2021
Size:
2,358 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 0.14 sqft
- Building area: 2,358 sqft
- Garage: Yes
- Heating: Natural gas
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Driveway, Attached Garage, Garage on Main Level
- Amenities: Dishwasher, Disposal, Dryer, Electric Range, Ice Maker, Microwave, Refrigerator, Washer
- Price per square foot: $164
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 05514137
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $297,700
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $387,400
Schools
- Elementary School: Whitewater Academy with 7/10 star rating
- Middle School: Whitewater Middle School with 5/10 star rating
- High School: West Mecklenburg High with 2/10 star rating