Airbnb Investor Score
-$83,385
Annual Profit
2.1%
Cap Rate
-19.8%
Cash on Cash
$59,367
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $298/night at 72% occupancy.Projected nightly rate is $301/night at 54% occupancy.
Top 46% of comparables
Top 31% 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.
$57,931
Avg annual revenue
54%
Avg occupancy rate
$301
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$50k
$90k
$130k
Sign up to see the data on 40 all comparables
-$83,386
Profit
Revenue
$59,367
Operating Expenses
$21,398
Operating Income
$37,969
Mortgage & Taxes
$121,355
Profit (Cash Flow)
-$83,386
$420,520
Cash Investment
Down Payment
$359,800
Renos & Furnishing
$6,750
Closing Costs
$53,970
Total
$420,520
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-19.82%
Cap Rate
2.11%
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
$85,382
Deductible property tax
$17,810
Your total deduction
$262,541
Your adjusted annual income
$150,000 - $262,541 = -$112,541
Taxes on -$112,541 (30%)
-$33,762
Your old tax bill
$45,000
Your new tax bill
-$33,762
Estimated tax savings
$78,762
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:
-
Type:
CONDO
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: CONDO
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -