Airbnb Investor Score
-$6,992
Annual Profit
5.5%
Cap Rate
-7.1%
Cash on Cash
$39,052
Annual Revenue
BNBCalc predicts this property will get $123 per night with 68% occupancy, putting it in the top 42% revenue percentile compared to similar properties nearby.
Top 26% 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.
$33,528
Avg annual revenue
68%
Avg occupancy rate
$123
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$25k
$45k
$60k
Sign up to see the data on 40 all comparables
-$6,992
Profit
Revenue
$39,052
Operating Expenses
$18,757
Operating Income
$20,295
Mortgage & Taxes
$27,287
Profit (Cash Flow)
-$6,992
$82,730
Cash Investment
Down Payment
$73,980
Renos & Furnishing
$8,750
Total
$82,730
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-7.06%
Cap Rate
5.48%
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
$20,522
Deductible property tax
$3,662
Your total deduction
$45,476
Your adjusted annual income
$150,000 - $45,476 = $104,524
Taxes on $104,524 (30%)
$31,357
Your old tax bill
$45,000
Your new tax bill
$31,357
Estimated tax savings
$13,643
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:
1,306 sqft
Year built:
-
Size:
-
Type:
HOME_TYPE_UNKNOWN
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: HOME_TYPE_UNKNOWN
- Stories: -
- Lot size: 1,306 sqft
- 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: 112527516400011270
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $35,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $467,500
Schools
- High School: Celebration High School with 6/10 star rating