Airbnb Investor Score
$48,524
Annual Profit
12.0%
Cap Rate
21.7%
Cash on Cash
$142,445
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $511/night at 53% occupancy ($98,919.03). Airbtics projects $471/night at 54% occupancy ($92,896).
Top 18% of comparables
Top 28% 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.
$95,864
Avg annual revenue
54%
Avg occupancy rate
$471
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$105k
$190k
$280k
Sign up to see the data on 40 all comparables
$48,524
Profit
Revenue
$142,445
Operating Expenses
$32,198
Operating Income
$110,247
Mortgage & Taxes
$61,723
Profit (Cash Flow)
$48,524
$223,450
Cash Investment
Down Payment
$183,000
Renos & Furnishing
$13,000
Closing Costs
$27,450
Total
$223,450
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
21.71%
Cap Rate
12.04%
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
$43,427
Deductible property tax
$9,059
Your total deduction
$43,917
Your adjusted annual income
$150,000 - $43,917 = $106,083
Taxes on $106,083 (30%)
$31,825
Your old tax bill
$45,000
Your new tax bill
$31,825
Estimated tax savings
$13,175
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:
6,837 sqft
Year built:
1956
Size:
2,230 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Mini Split, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 6,837 sqft
- Building area: 2,230 sqft
- Garage: No
- Heating: Mini split, natural gas
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air, Ceiling Fan(s), Mini Split, Programmable Thmstat
- View: -
- Parking: RV Gate, Storage
- Amenities: -
- Price per square foot: $410
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 13028031
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed: 2024
- Assessed Value: $714,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Middle School: Mohave Middle School with 6/10 star rating
- High School: Saguaro High School with 7/10 star rating