Airbnb Investor Score
$13,024
Annual Profit
9.1%
Cap Rate
9.0%
Cash on Cash
$74,115
Annual Revenue
BNBCalc predicts this property will get $356 per night with 57% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 44% of comparables
Top 44% 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.
$80,979
Avg annual revenue
57%
Avg occupancy rate
$356
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$85k
$145k
$205k
Sign up to see the data on 40 all comparables
$13,024
Profit
Revenue
$74,115
Operating Expenses
$23,315
Operating Income
$50,800
Mortgage & Taxes
$37,776
Profit (Cash Flow)
$13,024
$144,550
Cash Investment
Down Payment
$112,000
Renos & Furnishing
$15,750
Closing Costs
$16,800
Total
$144,550
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.01%
Cap Rate
9.07%
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
$26,578
Deductible property tax
$5,544
Your total deduction
$44,627
Your adjusted annual income
$150,000 - $44,627 = $105,373
Taxes on $105,373 (30%)
$31,612
Your old tax bill
$45,000
Your new tax bill
$31,612
Estimated tax savings
$13,388
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:
4,792 sqft
Year built:
2016
Size:
3,317 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 4,792 sqft
- Building area: 3,317 sqft
- Garage: Yes
- Heating: Central
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Driveway
- Amenities: Convection Oven, Dishwasher, Disposal, Dryer, Gas Water Heater, Microwave, Range, Refrigerator, Washer
- Price per square foot: $165
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 222527492400011300
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $614,800
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $547,700
Schools
- High School: Poinciana High School with 4/10 star rating