Airbnb Investor Score
$4,341
Annual Profit
8.2%
Cap Rate
6.3%
Cash on Cash
$43,975
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $156/night at 65% occupancy.Projected nightly rate is $116/night at 68% occupancy.
Top 51% of comparables
Top 11% 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.
$30,823
Avg annual revenue
68%
Avg occupancy rate
$116
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$25k
$40k
$55k
Sign up to see the data on 40 all comparables
$4,342
Profit
Revenue
$43,975
Operating Expenses
$19,397
Operating Income
$24,579
Mortgage & Taxes
$20,237
Profit (Cash Flow)
$4,342
$75,500
Cash Investment
Down Payment
$60,000
Renos & Furnishing
$6,500
Closing Costs
$9,000
Total
$75,500
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
1%
Cash on Cash Return
6.33%
Cap Rate
8.19%
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
$14,238
Deductible property tax
$2,970
Your total deduction
$26,276
Your adjusted annual income
$150,000 - $26,276 = $123,724
Taxes on $123,724 (30%)
$37,117
Your old tax bill
$45,000
Your new tax bill
$37,117
Estimated tax savings
$7,883
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:
7,919 sqft
Year built:
1912
Size:
867 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced Air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 7,919 sqft
- Building area: 867 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Ceiling Fan(s)
- View: City
- Parking: RV/Boat Parking
- Amenities: Gas Range/Oven, Dishwasher, Refrigerator, Microwave, Disposal
- Price per square foot: $367
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 7413107002
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $329,354
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: West Elementary School with 6/10 star rating
- Middle School: West Middle School with 5/10 star rating
- High School: Coronado High School with 3/10 star rating