Airbnb Investor Score
-$5,603
Annual Profit
6.1%
Cap Rate
-2.7%
Cash on Cash
$75,182
Annual Revenue
This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $332/night at 62% occupancy.Projected nightly rate is $298/night at 62% occupancy.
Top 51% 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.
$74,166
Avg annual revenue
62%
Avg occupancy rate
$298
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$70k
$100k
$130k
Sign up to see the data on 10 all comparables
-$5,603
Profit
Revenue
$75,182
Operating Expenses
$23,454
Operating Income
$51,728
Mortgage & Taxes
$57,332
Profit (Cash Flow)
-$5,603
$206,227
Cash Investment
Down Payment
$169,980
Renos & Furnishing
$10,750
Closing Costs
$25,497
Total
$206,227
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.71%
Cap Rate
6.08%
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
$40,337
Deductible property tax
$8,414
Your total deduction
$91,285
Your adjusted annual income
$150,000 - $91,285 = $58,715
Taxes on $58,715 (30%)
$17,614
Your old tax bill
$45,000
Your new tax bill
$17,614
Estimated tax savings
$27,386
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:
-
Year built:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -