Airbnb Investor Score
$12,449
Annual Profit
12.9%
Cap Rate
22.4%
Cash on Cash
$45,820
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $163/night at 60% occupancy.Projected nightly rate is $193/night at 65% occupancy.
Top 53% of comparables
Top 38% 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.
$44,501
Avg annual revenue
65%
Avg occupancy rate
$193
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$65k
$85k
Sign up to see the data on 40 all comparables
$12,449
Profit
Revenue
$45,820
Operating Expenses
$19,637
Operating Income
$26,183
Mortgage & Taxes
$13,734
Profit (Cash Flow)
$12,449
$55,578
Cash Investment
Down Payment
$40,720
Renos & Furnishing
$8,750
Closing Costs
$6,108
Total
$55,578
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
22.39%
Cap Rate
12.86%
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
$9,663
Deductible property tax
$2,016
Your total deduction
$8,929
Your adjusted annual income
$150,000 - $8,929 = $141,071
Taxes on $141,071 (30%)
$42,321
Your old tax bill
$45,000
Your new tax bill
$42,321
Estimated tax savings
$2,679
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:
1,231 sqft
Year built:
2006
Size:
1,231 sqft
Type:
CONDO
Parking:
-
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: 1
- Lot size: 1,231 sqft
- Building area: 1,231 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: -
- Amenities: Dishwasher, Disposal, Dryer, Microwave, Range, Refrigerator, Washer
- Price per square foot: $165
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 352428435602612
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $176,570
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $203,600
Schools
- Elementary School: Sunshine Elementary with 4/10 star rating
- Middle School: Freedom Middle School with 3/10 star rating