$30,092
Annual Revenue
BNBCalc predicts this property will get $107 per night with 77% occupancy, putting it in the top 41% revenue percentile compared to similar properties nearby.
Top 61% 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.
$31,438
Avg annual revenue
77%
Avg occupancy rate
$107
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$25k
$40k
$55k
Sign up to see the data on 10 all comparables
-$13,740
Profit
Revenue
$30,092
Operating Expenses
$17,592
Operating Income
$12,500
Mortgage & Taxes
$26,241
Profit (Cash Flow)
-$13,740
$93,720
Cash Investment
Down Payment
$77,800
Renos & Furnishing
$4,250
Closing Costs
$11,670
Total
$93,720
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-14.66%
Cap Rate
3.21%
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
$18,462
Deductible property tax
$3,851
Your total deduction
$52,864
Your adjusted annual income
$150,000 - $52,864 = $97,136
Taxes on $97,136 (30%)
$29,141
Your old tax bill
$45,000
Your new tax bill
$29,141
Estimated tax savings
$15,859
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com