Airbnb Investor Score
-$12,523
Annual Profit
4.4%
Cap Rate
-9.8%
Cash on Cash
$42,346
Annual Revenue
BNBCalc predicts this property will get $187 per night with 62% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 56% of comparables
Top 38% 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.
$41,967
Avg annual revenue
62%
Avg occupancy rate
$187
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$40k
$70k
$100k
Sign up to see the data on 40 all comparables
-$12,523
Profit
Revenue
$42,346
Operating Expenses
$19,185
Operating Income
$23,161
Mortgage & Taxes
$35,685
Profit (Cash Flow)
-$12,523
$128,170
Cash Investment
Down Payment
$105,800
Renos & Furnishing
$6,500
Closing Costs
$15,870
Total
$128,170
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-9.77%
Cap Rate
4.37%
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
$25,107
Deductible property tax
$5,237
Your total deduction
$65,827
Your adjusted annual income
$150,000 - $65,827 = $84,173
Taxes on $84,173 (30%)
$25,252
Your old tax bill
$45,000
Your new tax bill
$25,252
Estimated tax savings
$19,748
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:
73 sqft
Year built:
1986
Size:
1,154 sqft
Type:
APARTMENT
Parking:
1
Heating:
Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: APARTMENT
- Stories: 2
- Lot size: 73 sqft
- Building area: 1,154 sqft
- Garage: Yes
- Heating: Electric
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: -
- View: -
- Parking: Garage
- Amenities: -
- Price per square foot: $458
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 17559224
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Cochise Elementary School
- Middle School: Cocopah Middle School with 9/10 star rating
- High School: Chaparral High School with 8/10 star rating