Airbnb Investor Score
-$182,497
Annual Profit
0.9%
Cap Rate
-25.0%
Cash on Cash
$48,475
Annual Revenue
BNBCalc predicts this property will get $237 per night with 56% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 53% of comparables
Top 48% 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.
$51,432
Avg annual revenue
56%
Avg occupancy rate
$237
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$45k
$80k
$110k
Sign up to see the data on 40 all comparables
-$182,497
Profit
Revenue
$48,475
Operating Expenses
$19,982
Operating Income
$28,493
Mortgage & Taxes
$210,991
Profit (Cash Flow)
-$182,497
$731,392
Cash Investment
Down Payment
$625,558
Renos & Furnishing
$12,000
Closing Costs
$93,834
Total
$731,392
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-24.95%
Cap Rate
0.91%
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
$148,448
Deductible property tax
$30,965
Your total deduction
$494,018
Your adjusted annual income
$150,000 - $494,018 = -$344,018
Taxes on -$344,018 (30%)
-$103,205
Your old tax bill
$45,000
Your new tax bill
-$103,205
Estimated tax savings
$148,205
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:
48.54 sqft
Year built:
2008
Size:
15,039 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 48.54 sqft
- Building area: 15,039 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central
- View: -
- Parking: Garage - Attached
- Amenities: Dishwasher, Garbage disposal, Microwave, Refrigerator
- Price per square foot: $207
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 1807189000
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $3,127,790
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- High School: Bentonville High School with 8/10 star rating