Airbnb Investor Score
$12,973
Annual Profit
16.0%
Cap Rate
31.9%
Cash on Cash
$41,492
Annual Revenue
BNBCalc predicts this property will get $137 per night with 71% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.
Top 66% of comparables
Top 18% 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.
$38,079
Avg annual revenue
71%
Avg occupancy rate
$137
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$55k
$80k
Sign up to see the data on 40 all comparables
$12,974
Profit
Revenue
$41,492
Operating Expenses
$19,074
Operating Income
$22,418
Mortgage & Taxes
$9,444
Profit (Cash Flow)
$12,974
$40,700
Cash Investment
Down Payment
$28,000
Renos & Furnishing
$8,500
Closing Costs
$4,200
Total
$40,700
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
31.87%
Cap Rate
16.01%
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
$6,645
Deductible property tax
$1,386
Your total deduction
$2,069
Your adjusted annual income
$150,000 - $2,069 = $147,931
Taxes on $147,931 (30%)
$44,379
Your old tax bill
$45,000
Your new tax bill
$44,379
Estimated tax savings
$621
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:
6,342 sqft
Year built:
2004
Size:
1,320 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 6,342 sqft
- Building area: 1,320 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Garage - Attached
- Amenities: Dishwasher, Microwave, Refrigerator
- Price per square foot: $129
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 272606701211001430
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $247,541
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $171,300
Schools
- Elementary School: Loughman Oaks Elementary School with 3/10 star rating
- High School: Davenport High School with 2/10 star rating