Airbnb Investor Score
-$96
Annual Profit
6.7%
Cap Rate
-0.2%
Cash on Cash
$26,856
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $171/night at 43% occupancy.Projected nightly rate is $135/night at 56% occupancy.
Top 71% of comparables
Top 16% 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.
$29,159
Avg annual revenue
56%
Avg occupancy rate
$135
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$50k
$75k
Sign up to see the data on 40 all comparables
-$96
Profit
Revenue
$26,856
Operating Expenses
$17,171
Operating Income
$9,685
Mortgage & Taxes
$9,781
Profit (Cash Flow)
-$96
$39,850
Cash Investment
Down Payment
$29,000
Renos & Furnishing
$6,500
Closing Costs
$4,350
Total
$39,850
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.24%
Cap Rate
6.67%
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
$6,882
Deductible property tax
$1,435
Your total deduction
$15,132
Your adjusted annual income
$150,000 - $15,132 = $134,868
Taxes on $134,868 (30%)
$40,460
Your old tax bill
$45,000
Your new tax bill
$40,460
Estimated tax savings
$4,540
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:
-
Year built:
1890
Size:
2,712 sqft
Type:
OTHER
Parking:
-
Heating:
Forced Air Unit
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: OTHER
- Stories: -
- Lot size: -
- Building area: 2,712 sqft
- Garage: No
- Heating: Forced air unit
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Commercial
- Parcel Number: 1010L-06-001.000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $26,403
- County Est. Land Value: $54,193
- Assessed Land Value: -
- County Est. Structure Value: $121,827
Market Estimate: -
Ownership
- Name: Dannette Pizzetta
- Owner Occupied: No
- Owner Mailing Address: Po Box 6355, Gulfport, MS 39506
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: N/A
- Inherited: N/A
- Foreclosure: No