Airbnb Investor Score
$30,057
Annual Profit
21.4%
Cap Rate
75.9%
Cash on Cash
$76,920
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $221/night at 55% occupancy.Projected nightly rate is $228/night at 59% occupancy.
Top 26% of comparables
Top 26% 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.
$48,262
Avg annual revenue
59%
Avg occupancy rate
$228
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$50k
$90k
$130k
Sign up to see the data on 40 all comparables
$43,789
Profit
Revenue
$76,920
Operating Expenses
$31,002
Operating Income
$45,918
Mortgage & Taxes
$2,129
Profit (Cash Flow)
$43,789
$51,250
Cash Investment
Down Payment
$43,000
Renos & Furnishing
$8,250
Total
$51,250
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
75.89%
Cap Rate
21.35%
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
$11,928
Deductible property tax
$2,129
Your total deduction
-$7,252
Your adjusted annual income
$150,000 - -$7,252 = $157,252
Taxes on $157,252 (30%)
$47,176
Your old tax bill
$45,000
Your new tax bill
$47,176
Estimated tax savings
-$2,176
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:
4,499 sqft
Year built:
1910
Size:
992 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced Air, Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 4,499 sqft
- Building area: 992 sqft
- Garage: No
- Heating: Forced air, gas
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: None
- View: -
- Parking: Detached, Garage, Paved
- Amenities: -
- Price per square foot: $216
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 04422057
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $131,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools