Airbnb Investor Score
$23,150
Annual Profit
57.1%
Cap Rate
108.5%
Cash on Cash
$45,900
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $209/night at 57% occupancy.Projected nightly rate is $177/night at 71% occupancy.
Top 56% of comparables
Top 44% 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.
$48,676
Avg annual revenue
71%
Avg occupancy rate
$177
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$65k
$90k
Sign up to see the data on 40 all comparables
$23,150
Profit
Revenue
$45,900
Operating Expenses
$19,647
Operating Income
$26,253
Mortgage & Taxes
$3,103
Profit (Cash Flow)
$23,150
$21,330
Cash Investment
Down Payment
$9,200
Renos & Furnishing
$10,750
Closing Costs
$1,380
Total
$21,330
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
108.53%
Cap Rate
57.07%
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
$2,183
Deductible property tax
$455
Your total deduction
-$17,110
Your adjusted annual income
$150,000 - -$17,110 = $167,110
Taxes on $167,110 (30%)
$50,133
Your old tax bill
$45,000
Your new tax bill
$50,133
Estimated tax savings
-$5,133
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:
6,621 sqft
Year built:
2003
Size:
1,791 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 6,621 sqft
- Building area: 1,791 sqft
- Garage: Yes
- Heating: Central, electric
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Garage - Attached
- Amenities: Dishwasher, Dryer, Microwave, Range, Refrigerator, Washer
- Price per square foot: $239
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 092527343500014840
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $401,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $428,500
Schools
- High School: Celebration High School with 6/10 star rating