Airbnb Investor Score
-$52,226
Annual Profit
3.0%
Cap Rate
-15.5%
Cash on Cash
$64,648
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $394/night at 60% occupancy.Projected nightly rate is $295/night at 60% occupancy.
Top 48% of comparables
Top 44% 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.
$67,018
Avg annual revenue
60%
Avg occupancy rate
$295
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$65k
$110k
$160k
Sign up to see the data on 40 all comparables
-$52,226
Profit
Revenue
$64,648
Operating Expenses
$22,084
Operating Income
$42,564
Mortgage & Taxes
$94,790
Profit (Cash Flow)
-$52,226
$336,696
Cash Investment
Down Payment
$281,040
Renos & Furnishing
$13,500
Closing Costs
$42,156
Total
$336,696
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-15.51%
Cap Rate
3.02%
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
$66,692
Deductible property tax
$13,911
Your total deduction
$193,300
Your adjusted annual income
$150,000 - $193,300 = -$43,300
Taxes on -$43,300 (30%)
-$12,990
Your old tax bill
$45,000
Your new tax bill
-$12,990
Estimated tax savings
$57,990
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:
9,888 sqft
Year built:
2017
Size:
4,731 sqft
Type:
SINGLE_FAMILY
Parking:
3
Heating:
Central, Fireplace(s), Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 9,888 sqft
- Building area: 4,731 sqft
- Garage: Yes
- Heating: Central, fireplace(s), natural gas
- Pool: No
- Fireplaces: 2
- Basement: No
- Cooling: Attic Fan, Central Air, Ceiling Fan(s), Electric, Zoned
- View: -
- Parking: Alley Access, Door-Multi, Driveway, Garage, Garage Door Opener, Garage Faces Rear, Side By Side
- Amenities: Built-In Refrigerator, Convection Oven, Double Oven, Dishwasher, Electric Oven, Gas Cooktop, Disposal, Microwave, Tankless Water Heater, Wine Cooler
- Price per square foot: $297
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: R658988
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $1,365,346
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $1,405,200
Schools
- Middle School: Pioneer Heritage Middle School with 10/10 star rating
- High School: Wakeland High School with 9/10 star rating