Airbnb Investor Score
-$721
Annual Profit
6.5%
Cap Rate
-0.8%
Cash on Cash
$41,846
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $244/night at 56% occupancy.Projected nightly rate is $171/night at 67% occupancy.
Top 48% 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.
$43,568
Avg annual revenue
67%
Avg occupancy rate
$171
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$60k
$80k
Sign up to see the data on 40 all comparables
-$722
Profit
Revenue
$41,846
Operating Expenses
$19,120
Operating Income
$22,726
Mortgage & Taxes
$23,448
Profit (Cash Flow)
-$722
$88,448
Cash Investment
Down Payment
$69,520
Renos & Furnishing
$8,500
Closing Costs
$10,428
Total
$88,448
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.81%
Cap Rate
6.53%
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
$16,497
Deductible property tax
$3,441
Your total deduction
$36,331
Your adjusted annual income
$150,000 - $36,331 = $113,669
Taxes on $113,669 (30%)
$34,101
Your old tax bill
$45,000
Your new tax bill
$34,101
Estimated tax savings
$10,899
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:
0.3 sqft
Year built:
2025
Size:
1,400 sqft
Type:
SINGLE_FAMILY
Parking:
1
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 0.3 sqft
- Building area: 1,400 sqft
- Garage: Yes
- Heating: Central, electric
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: Central Air, Electric
- View: -
- Parking: Concrete, Driveway, Garage, Garage Door Opener, Garage Faces Front, Off Street
- Amenities: Water Heater, Stainless Steel Appliance(s), Refrigerator, Oven, Microwave, Electric Water Heater, Electric Oven, Dishwasher
- Price per square foot: $248
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 147o C 031
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $347,600
Schools
- Elementary School: Woodmore Elementary School with 4/10 star rating
- Middle School: Dalewood Middle School with 2/10 star rating
- High School: Brainerd High School with 2/10 star rating