Airbnb Investor Score
$19,945
Annual Profit
Infinity%
Cap Rate
319.1%
Cash on Cash
$38,650
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $208/night at 61% occupancy.Projected nightly rate is $143/night at 74% occupancy.
Top 46% of comparables
Top 33% 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.
$39,577
Avg annual revenue
74%
Avg occupancy rate
$143
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$60k
$80k
Sign up to see the data on 40 all comparables
$19,946
Profit
Revenue
$38,650
Operating Expenses
$18,705
Operating Income
$19,946
Mortgage & Taxes
$0
Profit (Cash Flow)
$19,946
$6,250
Cash Investment
Down Payment
$0
Renos & Furnishing
$6,250
Closing Costs
$0
Total
$6,250
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
319.12%
Cap Rate
∞%
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
$0
Deductible property tax
$0
Your total deduction
-$19,083
Your adjusted annual income
$150,000 - -$19,083 = $169,083
Taxes on $169,083 (30%)
$50,725
Your old tax bill
$45,000
Your new tax bill
$50,725
Estimated tax savings
-$5,725
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com