Airbnb Investor Score
$13,575
Annual Profit
12.9%
Cap Rate
23.8%
Cash on Cash
$48,347
Annual Revenue
BNBCalc predicts this property will get $217 per night with 61% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 46% 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.
$45,778
Avg annual revenue
61%
Avg occupancy rate
$217
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$40k
$70k
$105k
Sign up to see the data on 40 all comparables
$13,575
Profit
Revenue
$48,347
Operating Expenses
$19,965
Operating Income
$28,382
Mortgage & Taxes
$14,807
Profit (Cash Flow)
$13,575
$56,985
Cash Investment
Down Payment
$43,900
Renos & Furnishing
$6,500
Closing Costs
$6,585
Total
$56,985
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
23.82%
Cap Rate
12.93%
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
$10,418
Deductible property tax
$2,173
Your total deduction
$9,067
Your adjusted annual income
$150,000 - $9,067 = $140,933
Taxes on $140,933 (30%)
$42,280
Your old tax bill
$45,000
Your new tax bill
$42,280
Estimated tax savings
$2,720
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:
1,184 sqft
Type:
APARTMENT
Parking:
-
Heating:
Forced Air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: APARTMENT
- Stories: -
- Lot size: -
- Building area: 1,184 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Detached
- Amenities: Dishwasher, Dryer, Washer
- Price per square foot: $351
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 17420070
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed: 2024
- Assessed Value: $379,100
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $416,500
Schools
- Middle School: Mohave Middle School with 6/10 star rating
- High School: Saguaro High School with 7/10 star rating