Airbnb Investor Score
$24,008
Annual Profit
11.1%
Cap Rate
17.6%
Cash on Cash
$85,686
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $265/night at 65% occupancy.Projected nightly rate is $340/night at 69% occupancy.
Top 53% of comparables
Top 38% 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.
$89,704
Avg annual revenue
69%
Avg occupancy rate
$340
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$75k
$120k
$165k
Sign up to see the data on 40 all comparables
$24,009
Profit
Revenue
$85,686
Operating Expenses
$24,819
Operating Income
$60,867
Mortgage & Taxes
$36,858
Profit (Cash Flow)
$24,009
$136,172
Cash Investment
Down Payment
$109,280
Renos & Furnishing
$10,500
Closing Costs
$16,392
Total
$136,172
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
17.63%
Cap Rate
11.13%
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
$25,933
Deductible property tax
$5,409
Your total deduction
$31,571
Your adjusted annual income
$150,000 - $31,571 = $118,429
Taxes on $118,429 (30%)
$35,529
Your old tax bill
$45,000
Your new tax bill
$35,529
Estimated tax savings
$9,471
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:
6,505 sqft
Year built:
1963
Size:
1,125 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 6,505 sqft
- Building area: 1,125 sqft
- Garage: No
- Heating: Central, electric
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Central Air, Electric
- View: None
- Parking: Additional Spaces Available, Covered, Driveway, Paver Block, Rv/Boat Parking
- Amenities: Dishwasher, Dryer, Electric Water Heater, Microwave
- Price per square foot: $485
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 514114080040
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed: 2024
- Assessed Value: $437,070
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $546,400
Schools
- Elementary School: West Hollywood Elementary School with 4/10 star rating
- Middle School: Apollo Middle School with 5/10 star rating
- High School: Mcarthur High School with 4/10 star rating