Airbnb Investor Score
$1,144
Annual Profit
7.3%
Cap Rate
2.2%
Cash on Cash
$32,547
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $143/night at 59% occupancy ($30,815.63). Airbtics projects $133/night at 58% occupancy ($28,174).
Top 38% of comparables
Top 31% 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.
$28,311
Avg annual revenue
58%
Avg occupancy rate
$133
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$25k
$45k
$70k
Sign up to see the data on 40 all comparables
$1,144
Profit
Revenue
$32,547
Operating Expenses
$17,911
Operating Income
$14,636
Mortgage & Taxes
$13,491
Profit (Cash Flow)
$1,144
$52,250
Cash Investment
Down Payment
$40,000
Renos & Furnishing
$6,250
Closing Costs
$6,000
Total
$52,250
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.19%
Cap Rate
7.31%
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
$9,492
Deductible property tax
$1,980
Your total deduction
$43,224
Your adjusted annual income
$150,000 - $43,224 = $106,776
Taxes on $106,776 (30%)
$32,033
Your old tax bill
$45,000
Your new tax bill
$32,033
Estimated tax savings
$12,967
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com