Airbnb Investor Score
$14,373
Annual Profit
8.3%
Cap Rate
6.6%
Cash on Cash
$102,268
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $458/night at 61% occupancy.Projected nightly rate is $491/night at 75% occupancy.
Top 68% of comparables
Top 53% 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.
$133,716
Avg annual revenue
75%
Avg occupancy rate
$491
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$45k
$120k
$190k
$270k
Sign up to see the data on 40 all comparables
$14,373
Profit
Revenue
$102,268
Operating Expenses
$26,975
Operating Income
$75,293
Mortgage & Taxes
$60,920
Profit (Cash Flow)
$14,373
$218,213
Cash Investment
Down Payment
$180,620
Renos & Furnishing
$10,500
Closing Costs
$27,093
Total
$218,213
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.58%
Cap Rate
8.33%
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
$42,862
Deductible property tax
$8,941
Your total deduction
$76,544
Your adjusted annual income
$150,000 - $76,544 = $73,456
Taxes on $73,456 (30%)
$22,037
Your old tax bill
$45,000
Your new tax bill
$22,037
Estimated tax savings
$22,963
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:
1,413 sqft
Year built:
-
Size:
1,459 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Natural Gas, Forced Air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 1,413 sqft
- Building area: 1,459 sqft
- Garage: No
- Heating: Natural gas, forced air
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central Air
- View: New York View
- Parking: 2 Cars
- Amenities: Dishwasher, Microwave, Refrigerator, Washer/Dryer, Oven/Range Gas
- Price per square foot: $618
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0611501000000033
- Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk
Tax Info
- Year Assessed: 2024
- Assessed Value: $864,100
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $903,100
Schools
- High School: James J. Ferris High School with 2/10 star rating