Airbnb Investor Score
-$18,229
Annual Profit
3.4%
Cap Rate
-14.1%
Cash on Cash
$37,028
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $161/night at 54% occupancy.Projected nightly rate is $137/night at 74% occupancy.
Top 61% of comparables
Top 51% 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.
$38,546
Avg annual revenue
74%
Avg occupancy rate
$137
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$35k
$60k
$80k
Sign up to see the data on 40 all comparables
-$18,229
Profit
Revenue
$37,028
Operating Expenses
$18,494
Operating Income
$18,535
Mortgage & Taxes
$36,764
Profit (Cash Flow)
-$18,229
$129,600
Cash Investment
Down Payment
$109,000
Renos & Furnishing
$4,250
Closing Costs
$16,350
Total
$129,600
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-14.06%
Cap Rate
3.4%
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
$25,866
Deductible property tax
$5,395
Your total deduction
$72,808
Your adjusted annual income
$150,000 - $72,808 = $77,192
Taxes on $77,192 (30%)
$23,158
Your old tax bill
$45,000
Your new tax bill
$23,158
Estimated tax savings
$21,842
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com