Airbnb Investor Score
$13,910
Annual Profit
12.4%
Cap Rate
21.3%
Cash on Cash
$50,904
Annual Revenue
This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
AirDNA projects $119/night at 66% occupancy ($28,686.26). Airbtics projects $181/night at 64% occupancy ($36,465).
Top 28% of comparables
Top 28% 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.
$37,578
Avg annual revenue
64%
Avg occupancy rate
$156
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$30k
$45k
$65k
Sign up to see the data on 40 all comparables
$13,911
Profit
Revenue
$50,904
Operating Expenses
$20,298
Operating Income
$30,607
Mortgage & Taxes
$16,696
Profit (Cash Flow)
$13,911
$65,425
Cash Investment
Down Payment
$49,500
Renos & Furnishing
$8,500
Closing Costs
$7,425
Total
$65,425
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
21.26%
Cap Rate
12.36%
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
$11,747
Deductible property tax
$2,450
Your total deduction
$41,225
Your adjusted annual income
$150,000 - $41,225 = $108,775
Taxes on $108,775 (30%)
$32,633
Your old tax bill
$45,000
Your new tax bill
$32,633
Estimated tax savings
$12,367