Airbnb Investor Score
$21,012
Annual Profit
12.3%
Cap Rate
21.6%
Cash on Cash
$69,108
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $276/night at 51% occupancy ($51,411.74). Airbtics projects $371/night at 51% occupancy ($69,107).
Top 41% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$70,805
Avg annual revenue
51%
Avg occupancy rate
$371
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$60k
$90k
$125k
Sign up to see the data on 10 all comparables
$21,013
Profit
Revenue
$69,108
Operating Expenses
$22,664
Operating Income
$46,444
Mortgage & Taxes
$25,431
Profit (Cash Flow)
$21,013
$97,210
Cash Investment
Down Payment
$75,400
Renos & Furnishing
$10,500
Closing Costs
$11,310
Total
$97,210
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
21.61%
Cap Rate
12.31%
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
$17,893
Deductible property tax
$3,732
Your total deduction
$62,238
Your adjusted annual income
$150,000 - $62,238 = $87,762
Taxes on $87,762 (30%)
$26,329
Your old tax bill
$45,000
Your new tax bill
$26,329
Estimated tax savings
$18,671
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: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -