$39,461
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $146/night at 74% occupancy ($39,460.96). Airbtics projects $126/night at 71% occupancy ($32,674).
Top 31% of comparables
Top 21% 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.
$34,243
Avg annual revenue
71%
Avg occupancy rate
$126
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$35k
$45k
$60k
Sign up to see the data on 10 all comparables
$7,193
Profit
Revenue
$39,461
Operating Expenses
$18,810
Operating Income
$20,651
Mortgage & Taxes
$13,458
Profit (Cash Flow)
$7,193
$52,385
Cash Investment
Down Payment
$39,900
Renos & Furnishing
$6,500
Closing Costs
$5,985
Total
$52,385
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.73%
Cap Rate
10.35%
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
$9,468
Deductible property tax
$1,975
Your total deduction
$43,487
Your adjusted annual income
$150,000 - $43,487 = $106,513
Taxes on $106,513 (30%)
$31,954
Your old tax bill
$45,000
Your new tax bill
$31,954
Estimated tax savings
$13,046
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:
1,085 sqft
Year built:
2006
Size:
1,060 sqft
Type:
OTHER
Parking:
-
Heating:
FORCED AIR
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Hotel/Motel
- Stories: 0
- Lot size: 1,085 sqft
- Building area: 1,060 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: P-D
- Land Use: Commercial
- Parcel Number: 35-24-28-4356-02-704
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $158,380
- County Est. Land Value: $31,676
- Assessed Land Value: $31,676
- County Est. Structure Value: $126,704
Market Estimate: -
Schools
- Elementary School: Tangelo Park Elementary School with 2/10 star rating
- Middle School: Freedom Middle School with 3/10 star rating
- High School: Freedom High School with 4/10 star rating