Airbnb Investor Score
-$14,186
Annual Profit
3.7%
Cap Rate
-12.3%
Cash on Cash
$35,231
Annual Revenue
BNBCalc predicts this property will get $182 per night with 53% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 36% 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.
$34,797
Avg annual revenue
53%
Avg occupancy rate
$182
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$50k
$75k
Sign up to see the data on 40 all comparables
-$14,187
Profit
Revenue
$35,231
Operating Expenses
$18,260
Operating Income
$16,971
Mortgage & Taxes
$31,158
Profit (Cash Flow)
-$14,187
$114,987
Cash Investment
Down Payment
$92,380
Renos & Furnishing
$8,750
Closing Costs
$13,857
Total
$114,987
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-12.33%
Cap Rate
3.67%
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
$21,922
Deductible property tax
$4,573
Your total deduction
$61,154
Your adjusted annual income
$150,000 - $61,154 = $88,846
Taxes on $88,846 (30%)
$26,654
Your old tax bill
$45,000
Your new tax bill
$26,654
Estimated tax savings
$18,346
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:
0.3 sqft
Year built:
1955
Size:
3,263 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Other, Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 0.3 sqft
- Building area: 3,263 sqft
- Garage: No
- Heating: Other, gas
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central
- View: -
- Parking: Carport, Garage - Attached
- Amenities: -
- Price per square foot: $141
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0820430000001
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed: 2024
- Assessed Value: $462,941
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $461,900
Schools
- Elementary School: Park Place Elementary School with 5/10 star rating
- Middle School: Ortiz Middle School with 2/10 star rating
- High School: Chavez High School with 3/10 star rating