Airbnb Investor Score
$8,499
Annual Profit
8.0%
Cap Rate
5.1%
Cash on Cash
$79,769
Annual Revenue
BNBCalc predicts this property will get $336 per night with 65% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 41% 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.
$77,772
Avg annual revenue
65%
Avg occupancy rate
$336
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$85k
$135k
$195k
Sign up to see the data on 40 all comparables
$8,499
Profit
Revenue
$79,769
Operating Expenses
$24,050
Operating Income
$55,719
Mortgage & Taxes
$47,220
Profit (Cash Flow)
$8,499
$167,500
Cash Investment
Down Payment
$140,000
Renos & Furnishing
$6,500
Closing Costs
$21,000
Total
$167,500
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.07%
Cap Rate
7.95%
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
$33,223
Deductible property tax
$6,930
Your total deduction
$61,745
Your adjusted annual income
$150,000 - $61,745 = $88,255
Taxes on $88,255 (30%)
$26,476
Your old tax bill
$45,000
Your new tax bill
$26,476
Estimated tax savings
$18,524
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:
2003
Size:
1,500 sqft
Type:
CONDO
Parking:
1
Heating:
Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: -
- Lot size: -
- Building area: 1,500 sqft
- Garage: Yes
- Heating: Natural gas
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: Central Air
- View: -
- Parking: Garage - Attached
- Amenities: Range, Microwave, Dishwasher, High End Refrigerator, Washer, Dryer
- Price per square foot: $466
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 17093190271039
- Flood Zone: No
Tax Info
- Year Assessed: 2022
- Assessed Value: $522,050
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- High School: Wells Community Academy High School with 1/10 star rating