Airbnb Investor Score
-$3,046
Annual Profit
6.5%
Cap Rate
-3.5%
Cash on Cash
$41,221
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $205/night at 74% occupancy.Projected nightly rate is $174/night at 64% occupancy.
Top 53% of comparables
Top 33% 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.
$43,154
Avg annual revenue
64%
Avg occupancy rate
$174
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$45k
$75k
$105k
Sign up to see the data on 40 all comparables
-$3,046
Profit
Revenue
$41,221
Operating Expenses
$19,039
Operating Income
$22,183
Mortgage & Taxes
$25,229
Profit (Cash Flow)
-$3,046
$87,160
Cash Investment
Down Payment
$68,400
Renos & Furnishing
$8,500
Closing Costs
$10,260
Total
$87,160
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.49%
Cap Rate
6.48%
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
$18,974
Deductible property tax
$3,386
Your total deduction
$38,684
Your adjusted annual income
$150,000 - $38,684 = $111,316
Taxes on $111,316 (30%)
$33,395
Your old tax bill
$45,000
Your new tax bill
$33,395
Estimated tax savings
$11,605
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:
6,950 sqft
Year built:
2006
Size:
1,102 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 6,950 sqft
- Building area: 1,102 sqft
- Garage: No
- Heating: Central, electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: -
- Amenities: Built-In Oven, Dishwasher, Dryer, Microwave, Range, Refrigerator, Washer
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: A2528184DN00000200021.0
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $268,860
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Cleveland Elementary School with 5/10 star rating
- Middle School: Adams Middle School with 2/10 star rating
- High School: Chamberlain High School with 2/10 star rating