Airbnb Investor Score
-$13,380
Annual Profit
4.8%
Cap Rate
-7.9%
Cash on Cash
$53,844
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $285/night at 36% occupancy.Projected nightly rate is $178/night at 41% occupancy.
Top 46% 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.
$48,742
Avg annual revenue
42%
Avg occupancy rate
$351
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$45k
$80k
$120k
Sign up to see the data on 40 all comparables
-$13,381
Profit
Revenue
$53,844
Operating Expenses
$20,680
Operating Income
$33,165
Mortgage & Taxes
$46,545
Profit (Cash Flow)
-$13,381
$169,700
Cash Investment
Down Payment
$138,000
Renos & Furnishing
$11,000
Closing Costs
$20,700
Total
$169,700
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-7.88%
Cap Rate
4.8%
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
$32,748
Deductible property tax
$6,831
Your total deduction
$83,256
Your adjusted annual income
$150,000 - $83,256 = $66,744
Taxes on $66,744 (30%)
$20,023
Your old tax bill
$45,000
Your new tax bill
$20,023
Estimated tax savings
$24,977
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:
8,276 sqft
Year built:
1933
Size:
2,391 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 8,276 sqft
- Building area: 2,391 sqft
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: -
- View: -
- Parking: Circular Driveway, Concrete
- Amenities: Dishwasher, Disposal, Refrigerator, Water Heater, Free-Standing Electric Oven, Free-Standing Gas Range
- Price per square foot: $288
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 819WBrooks73069
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $346,583
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: McKinley Elementary School with 9/10 star rating
- Middle School: Alcott Middle School with 5/10 star rating
- High School: Norman High School with 7/10 star rating