$96,644
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $490/night at 54% occupancy.Projected nightly rate is $445/night at 51% occupancy.
Top 41% of comparables
Top 31% 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.
$89,037
Avg annual revenue
51%
Avg occupancy rate
$445
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$50k
$80k
$105k
$140k
Sign up to see the data on 10 all comparables
$14,748
Profit
Revenue
$96,644
Operating Expenses
$26,244
Operating Income
$70,400
Mortgage & Taxes
$55,652
Profit (Cash Flow)
$14,748
$202,500
Cash Investment
Down Payment
$165,000
Renos & Furnishing
$12,750
Closing Costs
$24,750
Total
$202,500
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.28%
Cap Rate
8.53%
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
$39,155
Deductible property tax
$8,167
Your total deduction
$68,743
Your adjusted annual income
$150,000 - $68,743 = $81,257
Taxes on $81,257 (30%)
$24,377
Your old tax bill
$45,000
Your new tax bill
$24,377
Estimated tax savings
$20,623
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com