Airbnb Investor Score
-$5,247
Annual Profit
6.0%
Cap Rate
-3.1%
Cash on Cash
$62,029
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $321/night at 63% occupancy ($73,863.29). Airbtics projects $333/night at 51% occupancy ($62,029).
Top 53% of comparables
Top 36% 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.
$65,220
Avg annual revenue
51%
Avg occupancy rate
$333
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$70k
$120k
$175k
Sign up to see the data on 40 all comparables
-$5,248
Profit
Revenue
$62,029
Operating Expenses
$21,744
Operating Income
$40,286
Mortgage & Taxes
$45,533
Profit (Cash Flow)
-$5,248
$168,000
Cash Investment
Down Payment
$135,000
Renos & Furnishing
$12,750
Closing Costs
$20,250
Total
$168,000
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.12%
Cap Rate
5.96%
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
$32,036
Deductible property tax
$6,682
Your total deduction
$73,878
Your adjusted annual income
$150,000 - $73,878 = $76,122
Taxes on $76,122 (30%)
$22,837
Your old tax bill
$45,000
Your new tax bill
$22,837
Estimated tax savings
$22,163
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:
0.67 sqft
Year built:
1984
Size:
3,200 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 0.67 sqft
- Building area: 3,200 sqft
- Garage: Yes
- Heating: Central, natural gas
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Two Central
- View: -
- Parking: Two Car Garage, Garage Door Opener, Circular Driveway
- Amenities: Microwave, Range, Disposal, Dishwasher, Plumbed For Ice Maker, Water Softener Owned, Plumb for Water Softener, Electric Cooktop
- Price per square foot: $203
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 147720170040
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $613,610
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $651,400
Schools
- Elementary School: May Elementary School with 6/10 star rating
- Middle School: Garcia Middle School with 7/10 star rating
- High School: Brandeis High School with 7/10 star rating