$33,833
Annual Revenue
This property is projected to be in the top 25% revenue percentile compared to similar properties nearby.
Projected nightly rate is $157/night at 59% occupancy.
Top 51% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$37,711
Avg annual revenue
59%
Avg occupancy rate
$157
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$30k
$40k
$55k
Sign up to see the data on 10 all comparables
-$9,036
Profit
Revenue
$33,833
Operating Expenses
$18,078
Operating Income
$15,754
Mortgage & Taxes
$24,790
Profit (Cash Flow)
-$9,036
$93,025
Cash Investment
Down Payment
$73,500
Renos & Furnishing
$8,500
Closing Costs
$11,025
Total
$93,025
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-9.71%
Cap Rate
4.28%
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
$17,442
Deductible property tax
$3,638
Your total deduction
$46,617
Your adjusted annual income
$150,000 - $46,617 = $103,383
Taxes on $103,383 (30%)
$31,015
Your old tax bill
$45,000
Your new tax bill
$31,015
Estimated tax savings
$13,985
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com