Airbnb Investor Score
$47,060
Annual Profit
1183.3%
Cap Rate
412.1%
Cash on Cash
$70,127
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $335/night at 45% occupancy.Projected nightly rate is $300/night at 64% occupancy.
Top 53% of comparables
Top 51% 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.
$72,644
Avg annual revenue
64%
Avg occupancy rate
$300
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$60k
$85k
$115k
Sign up to see the data on 40 all comparables
$47,061
Profit
Revenue
$70,127
Operating Expenses
$22,796
Operating Income
$47,330
Mortgage & Taxes
$270
Profit (Cash Flow)
$47,061
$11,420
Cash Investment
Down Payment
$800
Renos & Furnishing
$10,500
Closing Costs
$120
Total
$11,420
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
412.08%
Cap Rate
1,183.25%
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
$190
Deductible property tax
$40
Your total deduction
-$45,215
Your adjusted annual income
$150,000 - -$45,215 = $195,215
Taxes on $195,215 (30%)
$58,565
Your old tax bill
$45,000
Your new tax bill
$58,565
Estimated tax savings
-$13,565
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:
1,450 sqft
Type:
APARTMENT
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: APARTMENT
- Stories: -
- Lot size: -
- Building area: 1,450 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: $2
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: -
Schools
- Middle School: Southwest Middle School with 7/10 star rating