$104,021
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $356/night at 80% occupancy ($104,021.49). Airbtics projects $259/night at 68% occupancy ($64,326).
Top 28% of comparables
Top 21% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$66,662
Avg annual revenue
68%
Avg occupancy rate
$259
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$70k
$115k
$165k
Sign up to see the data on 15 all comparables
-$36,570
Profit
Revenue
$104,021
Operating Expenses
$27,203
Operating Income
$76,819
Mortgage & Taxes
$113,388
Profit (Cash Flow)
-$36,570
$393,107
Cash Investment
Down Payment
$336,180
Renos & Furnishing
$6,500
Closing Costs
$50,427
Total
$393,107
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-9.3%
Cap Rate
4.57%
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
$79,777
Deductible property tax
$16,641
Your total deduction
$395,657
Your adjusted annual income
$150,000 - $395,657 = -$245,657
Taxes on -$245,657 (30%)
-$73,697
Your old tax bill
$45,000
Your new tax bill
-$73,697
Estimated tax savings
$118,697
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com