Airbnb Investor Score
$18,133
Annual Profit
770.6%
Cap Rate
378.1%
Cash on Cash
$36,751
Annual Revenue
This property is projected to be in the top 39% revenue percentile compared to similar properties nearby.
AirDNA projects $88/night at 92% occupancy ($29,570.15). Airbtics projects $129/night at 78% occupancy ($36,750).
Top 63% of comparables
Top 63% 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.
$38,138
Avg annual revenue
78%
Avg occupancy rate
$129
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$35k
$45k
$60k
Sign up to see the data on 40 all comparables
$18,133
Profit
Revenue
$36,751
Operating Expenses
$18,458
Operating Income
$18,293
Mortgage & Taxes
$160
Profit (Cash Flow)
$18,133
$4,796
Cash Investment
Down Payment
$475
Renos & Furnishing
$4,250
Closing Costs
$71
Total
$4,796
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
378.08%
Cap Rate
770.56%
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
$113
Deductible property tax
$24
Your total deduction
-$17,311
Your adjusted annual income
$150,000 - -$17,311 = $167,311
Taxes on $167,311 (30%)
$50,193
Your old tax bill
$45,000
Your new tax bill
$50,193
Estimated tax savings
-$5,193
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:
726 sqft
Type:
APARTMENT
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: APARTMENT
- Stories: -
- Lot size: -
- Building area: 726 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: Mountain View
- Parking: -
- Amenities: Dryer, Refrigerator, Washer
- Price per square foot: $3
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Middle School: Tonalea Elementary School with 3/10 star rating
- High School: Coronado High School with 3/10 star rating